[RANHILL_OLD] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 4.35%
YoY- 3.6%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 974,043 827,720 792,944 861,296 773,513 791,263 770,577 16.82%
PBT 92,994 81,987 75,636 83,848 77,513 82,705 81,838 8.85%
Tax -44,252 -32,154 -27,207 -29,590 -25,517 -26,899 -26,133 41.84%
NP 48,742 49,833 48,429 54,258 51,996 55,806 55,705 -8.48%
-
NP to SH 48,742 49,833 48,429 54,258 51,996 55,806 55,705 -8.48%
-
Tax Rate 47.59% 39.22% 35.97% 35.29% 32.92% 32.52% 31.93% -
Total Cost 925,301 777,887 744,515 807,038 721,517 735,457 714,872 18.67%
-
Net Worth 865,555 312,721 301,068 295,074 266,735 263,101 252,435 126.53%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 18,857 11,854 11,854 11,854 11,854 11,849 11,849 36.11%
Div Payout % 38.69% 23.79% 24.48% 21.85% 22.80% 21.23% 21.27% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 865,555 312,721 301,068 295,074 266,735 263,101 252,435 126.53%
NOSH 188,574 118,455 118,530 118,503 118,548 118,514 118,514 36.10%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.00% 6.02% 6.11% 6.30% 6.72% 7.05% 7.23% -
ROE 5.63% 15.94% 16.09% 18.39% 19.49% 21.21% 22.07% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 516.53 698.76 668.98 726.81 652.48 667.65 650.20 -14.16%
EPS 25.85 42.07 40.86 45.79 43.86 47.09 47.00 -32.74%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 4.59 2.64 2.54 2.49 2.25 2.22 2.13 66.44%
Adjusted Per Share Value based on latest NOSH - 118,503
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 109.37 92.94 89.04 96.71 86.86 88.85 86.53 16.81%
EPS 5.47 5.60 5.44 6.09 5.84 6.27 6.25 -8.46%
DPS 2.12 1.33 1.33 1.33 1.33 1.33 1.33 36.26%
NAPS 0.9719 0.3511 0.3381 0.3313 0.2995 0.2954 0.2835 126.51%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 6.85 6.55 6.25 8.25 7.45 7.65 4.40 -
P/RPS 1.33 0.94 0.93 1.14 1.14 1.15 0.68 56.07%
P/EPS 26.50 15.57 15.30 18.02 16.99 16.25 9.36 99.50%
EY 3.77 6.42 6.54 5.55 5.89 6.16 10.68 -49.89%
DY 1.46 1.53 1.60 1.21 1.34 1.31 2.27 -25.38%
P/NAPS 1.49 2.48 2.46 3.31 3.31 3.45 2.07 -19.60%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 25/08/04 24/05/04 24/02/04 20/11/03 25/08/03 -
Price 2.12 6.45 6.25 6.85 8.10 7.30 4.84 -
P/RPS 0.41 0.92 0.93 0.94 1.24 1.09 0.74 -32.42%
P/EPS 8.20 15.33 15.30 14.96 18.47 15.50 10.30 -14.04%
EY 12.19 6.52 6.54 6.68 5.41 6.45 9.71 16.29%
DY 4.72 1.55 1.60 1.46 1.23 1.37 2.07 72.80%
P/NAPS 0.46 2.44 2.46 2.75 3.60 3.29 2.27 -65.33%

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