[RANHILL_OLD] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 2.47%
YoY- 130.25%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,062,925 2,120,716 2,026,714 2,185,305 2,234,766 2,245,067 2,231,233 -5.08%
PBT 163,230 167,444 14,178 6,155 11,648 18,455 -582,730 -
Tax -44,739 -57,291 461,034 454,666 447,100 446,945 -77,385 -30.57%
NP 118,491 110,153 475,212 460,821 458,748 465,400 -660,115 -
-
NP to SH 22,595 15,340 241,758 231,022 225,455 220,379 -729,184 -
-
Tax Rate 27.41% 34.22% -3,251.76% -7,386.94% -3,838.43% -2,421.81% - -
Total Cost 1,944,434 2,010,563 1,551,502 1,724,484 1,776,018 1,779,667 2,891,348 -23.22%
-
Net Worth 722,120 644,542 704,702 656,090 596,534 597,273 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - 5,972 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 722,120 644,542 704,702 656,090 596,534 597,273 0 -
NOSH 596,793 596,798 597,205 596,446 596,534 597,273 598,536 -0.19%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.74% 5.19% 23.45% 21.09% 20.53% 20.73% -29.59% -
ROE 3.13% 2.38% 34.31% 35.21% 37.79% 36.90% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 345.67 355.35 339.37 366.39 374.62 375.89 372.78 -4.90%
EPS 3.79 2.57 40.48 38.73 37.79 36.90 -121.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.21 1.08 1.18 1.10 1.00 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 596,446
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 231.64 238.13 227.57 245.38 250.93 252.09 250.54 -5.09%
EPS 2.54 1.72 27.15 25.94 25.32 24.75 -81.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
NAPS 0.8108 0.7237 0.7913 0.7367 0.6698 0.6707 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.78 0.72 0.79 0.83 0.93 0.91 0.73 -
P/RPS 0.23 0.20 0.23 0.23 0.25 0.24 0.20 9.75%
P/EPS 20.60 28.01 1.95 2.14 2.46 2.47 -0.60 -
EY 4.85 3.57 51.24 46.67 40.64 40.55 -166.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.37 -
P/NAPS 0.64 0.67 0.67 0.75 0.93 0.91 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 23/02/10 20/11/09 28/08/09 22/05/09 -
Price 0.78 0.77 0.69 0.80 0.88 0.98 0.92 -
P/RPS 0.23 0.22 0.20 0.22 0.23 0.26 0.25 -5.40%
P/EPS 20.60 29.96 1.70 2.07 2.33 2.66 -0.76 -
EY 4.85 3.34 58.67 48.42 42.95 37.65 -132.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
P/NAPS 0.64 0.71 0.58 0.73 0.88 0.98 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment