[RANHILL_OLD] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -6.45%
YoY- -0.73%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 773,513 791,263 770,577 728,387 705,559 626,749 620,753 15.75%
PBT 77,513 82,705 81,838 79,959 85,421 81,816 82,860 -4.33%
Tax -25,517 -26,899 -26,133 -27,586 -29,438 -27,415 -27,640 -5.17%
NP 51,996 55,806 55,705 52,373 55,983 54,401 55,220 -3.92%
-
NP to SH 51,996 55,806 55,705 52,373 55,983 54,401 55,220 -3.92%
-
Tax Rate 32.92% 32.52% 31.93% 34.50% 34.46% 33.51% 33.36% -
Total Cost 721,517 735,457 714,872 676,014 649,576 572,348 565,533 17.57%
-
Net Worth 266,735 263,101 252,435 233,484 225,442 157,987 158,039 41.62%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 11,854 11,849 11,849 19,751 19,751 802,137 802,137 -93.93%
Div Payout % 22.80% 21.23% 21.27% 37.71% 35.28% 1,474.49% 1,452.62% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 266,735 263,101 252,435 233,484 225,442 157,987 158,039 41.62%
NOSH 118,548 118,514 118,514 118,520 118,491 78,993 79,019 30.95%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.72% 7.05% 7.23% 7.19% 7.93% 8.68% 8.90% -
ROE 19.49% 21.21% 22.07% 22.43% 24.83% 34.43% 34.94% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 652.48 667.65 650.20 614.57 595.45 793.42 785.57 -11.61%
EPS 43.86 47.09 47.00 44.19 47.25 68.87 69.88 -26.63%
DPS 10.00 10.00 10.00 16.66 16.67 1,015.45 1,015.11 -95.36%
NAPS 2.25 2.22 2.13 1.97 1.9026 2.00 2.00 8.14%
Adjusted Per Share Value based on latest NOSH - 118,520
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 86.86 88.85 86.53 81.79 79.23 70.38 69.70 15.75%
EPS 5.84 6.27 6.25 5.88 6.29 6.11 6.20 -3.89%
DPS 1.33 1.33 1.33 2.22 2.22 90.07 90.07 -93.93%
NAPS 0.2995 0.2954 0.2835 0.2622 0.2531 0.1774 0.1775 41.59%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 7.45 7.65 4.40 4.20 4.20 6.30 6.05 -
P/RPS 1.14 1.15 0.68 0.68 0.71 0.79 0.77 29.80%
P/EPS 16.99 16.25 9.36 9.50 8.89 9.15 8.66 56.52%
EY 5.89 6.16 10.68 10.52 11.25 10.93 11.55 -36.09%
DY 1.34 1.31 2.27 3.97 3.97 161.18 167.79 -95.96%
P/NAPS 3.31 3.45 2.07 2.13 2.21 3.15 3.03 6.05%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 20/11/03 25/08/03 23/05/03 25/02/03 28/11/02 29/08/02 -
Price 8.10 7.30 4.84 4.30 4.34 4.24 6.60 -
P/RPS 1.24 1.09 0.74 0.70 0.73 0.53 0.84 29.55%
P/EPS 18.47 15.50 10.30 9.73 9.19 6.16 9.44 56.24%
EY 5.41 6.45 9.71 10.28 10.89 16.24 10.59 -36.01%
DY 1.23 1.37 2.07 3.88 3.84 239.49 153.80 -95.96%
P/NAPS 3.60 3.29 2.27 2.18 2.28 2.12 3.30 5.95%

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