[RANHILL_OLD] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -50.55%
YoY- 47.78%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,087,429 1,869,042 1,909,938 1,730,568 1,644,505 1,643,637 1,470,412 26.17%
PBT -608,322 -583,696 -572,033 187,790 238,982 225,436 229,731 -
Tax -78,924 -74,335 -70,604 -47,556 -39,823 -43,443 -33,664 76.02%
NP -687,246 -658,031 -642,637 140,234 199,159 181,993 196,067 -
-
NP to SH -763,827 -733,505 -715,424 54,410 110,030 98,391 116,832 -
-
Tax Rate - - - 25.32% 16.66% 19.27% 14.65% -
Total Cost 2,774,675 2,527,073 2,552,575 1,590,334 1,445,346 1,461,644 1,274,345 67.59%
-
Net Worth 0 468,709 436,005 1,140,352 1,182,838 1,135,011 1,039,815 -
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,972 5,972 5,972 8,963 8,963 8,963 8,963 -23.62%
Div Payout % 0.00% 0.00% 0.00% 16.47% 8.15% 9.11% 7.67% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 0 468,709 436,005 1,140,352 1,182,838 1,135,011 1,039,815 -
NOSH 645,000 600,909 597,268 597,043 597,393 597,374 597,595 5.19%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -32.92% -35.21% -33.65% 8.10% 12.11% 11.07% 13.33% -
ROE 0.00% -156.49% -164.09% 4.77% 9.30% 8.67% 11.24% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 323.63 311.04 319.78 289.86 275.28 275.14 246.05 19.94%
EPS -118.42 -122.07 -119.78 9.11 18.42 16.47 19.55 -
DPS 0.93 1.00 1.00 1.50 1.50 1.50 1.50 -27.18%
NAPS 0.00 0.78 0.73 1.91 1.98 1.90 1.74 -
Adjusted Per Share Value based on latest NOSH - 597,043
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 234.39 209.87 214.46 194.32 184.66 184.56 165.11 26.17%
EPS -85.77 -82.36 -80.33 6.11 12.35 11.05 13.12 -
DPS 0.67 0.67 0.67 1.01 1.01 1.01 1.01 -23.84%
NAPS 0.00 0.5263 0.4896 1.2805 1.3282 1.2745 1.1676 -
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.74 0.71 0.94 1.61 2.47 3.00 2.33 -
P/RPS 0.23 0.23 0.29 0.56 0.90 1.09 0.95 -60.98%
P/EPS -0.62 -0.58 -0.78 17.67 13.41 18.21 11.92 -
EY -160.03 -171.92 -127.43 5.66 7.46 5.49 8.39 -
DY 1.25 1.41 1.06 0.93 0.61 0.50 0.64 55.93%
P/NAPS 0.00 0.91 1.29 0.84 1.25 1.58 1.34 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 20/11/08 29/08/08 30/05/08 28/02/08 26/11/07 23/08/07 -
Price 0.81 0.62 1.03 1.35 1.72 2.42 2.86 -
P/RPS 0.25 0.20 0.32 0.47 0.62 0.88 1.16 -63.88%
P/EPS -0.68 -0.51 -0.86 14.81 9.34 14.69 14.63 -
EY -146.20 -196.88 -116.29 6.75 10.71 6.81 6.84 -
DY 1.14 1.61 0.97 1.11 0.87 0.62 0.52 68.35%
P/NAPS 0.00 0.79 1.41 0.71 0.87 1.27 1.64 -

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