[RANHILL_OLD] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -22.97%
YoY- -30.8%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,676,230 1,752,547 1,492,251 1,146,007 974,043 827,720 792,944 64.48%
PBT 119,759 109,894 95,847 91,904 92,994 81,987 75,636 35.73%
Tax -38,037 -46,188 -47,432 -54,356 -44,252 -32,154 -27,207 24.95%
NP 81,722 63,706 48,415 37,548 48,742 49,833 48,429 41.60%
-
NP to SH 41,050 33,536 33,133 37,548 48,742 49,833 48,429 -10.40%
-
Tax Rate 31.76% 42.03% 49.49% 59.14% 47.59% 39.22% 35.97% -
Total Cost 1,594,508 1,688,841 1,443,836 1,108,459 925,301 777,887 744,515 65.92%
-
Net Worth 1,357,168 929,873 921,843 917,999 865,555 312,721 301,068 172.13%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 8,979 27,836 27,836 18,857 18,857 11,854 11,854 -16.86%
Div Payout % 21.87% 83.00% 84.01% 50.22% 38.69% 23.79% 24.48% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,357,168 929,873 921,843 917,999 865,555 312,721 301,068 172.13%
NOSH 597,871 596,073 598,600 600,000 188,574 118,455 118,530 193.25%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.88% 3.64% 3.24% 3.28% 5.00% 6.02% 6.11% -
ROE 3.02% 3.61% 3.59% 4.09% 5.63% 15.94% 16.09% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 280.37 294.02 249.29 191.00 516.53 698.76 668.98 -43.90%
EPS 6.87 5.63 5.54 6.26 25.85 42.07 40.86 -69.43%
DPS 1.50 4.67 4.65 3.14 10.00 10.00 10.00 -71.67%
NAPS 2.27 1.56 1.54 1.53 4.59 2.64 2.54 -7.19%
Adjusted Per Share Value based on latest NOSH - 600,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 188.22 196.79 167.56 128.68 109.37 92.94 89.04 64.48%
EPS 4.61 3.77 3.72 4.22 5.47 5.60 5.44 -10.42%
DPS 1.01 3.13 3.13 2.12 2.12 1.33 1.33 -16.72%
NAPS 1.5239 1.0441 1.0351 1.0308 0.9719 0.3511 0.3381 172.11%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.78 0.94 1.26 1.80 6.85 6.55 6.25 -
P/RPS 0.28 0.32 0.51 0.94 1.33 0.94 0.93 -54.98%
P/EPS 11.36 16.71 22.76 28.76 26.50 15.57 15.30 -17.95%
EY 8.80 5.99 4.39 3.48 3.77 6.42 6.54 21.81%
DY 1.92 4.97 3.69 1.75 1.46 1.53 1.60 12.88%
P/NAPS 0.34 0.60 0.82 1.18 1.49 2.48 2.46 -73.17%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 24/11/05 26/08/05 31/05/05 25/02/05 29/11/04 25/08/04 -
Price 1.46 0.77 1.17 1.37 2.12 6.45 6.25 -
P/RPS 0.52 0.26 0.47 0.72 0.41 0.92 0.93 -32.05%
P/EPS 21.26 13.69 21.14 21.89 8.20 15.33 15.30 24.44%
EY 4.70 7.31 4.73 4.57 12.19 6.52 6.54 -19.71%
DY 1.03 6.06 3.97 2.29 4.72 1.55 1.60 -25.38%
P/NAPS 0.64 0.49 0.76 0.90 0.46 2.44 2.46 -59.14%

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