[RANHILL_OLD] YoY Annual (Unaudited) Result on 30-Jun-2005 [#4]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
YoY- -31.58%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,909,937 1,470,412 1,361,633 1,492,251 792,944 770,577 603,754 21.13%
PBT -572,034 230,059 80,888 95,848 75,637 81,838 80,160 -
Tax -70,604 -33,991 -44,462 -26,187 -27,208 -26,133 -26,884 17.44%
NP -642,638 196,068 36,426 69,661 48,429 55,705 53,276 -
-
NP to SH -715,425 116,833 -12,669 33,134 48,429 55,705 53,276 -
-
Tax Rate - 14.77% 54.97% 27.32% 35.97% 31.93% 33.54% -
Total Cost 2,552,575 1,274,344 1,325,207 1,422,590 744,515 714,872 550,478 29.10%
-
Net Worth 465,853 507,614 934,537 845,524 300,977 252,396 204,422 14.70%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 5,972 8,957 - 7,926 11,849 - - -
Div Payout % 0.00% 7.67% - 23.92% 24.47% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 465,853 507,614 934,537 845,524 300,977 252,396 204,422 14.70%
NOSH 597,247 597,193 599,062 528,452 118,495 118,496 78,997 40.05%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -33.65% 13.33% 2.68% 4.67% 6.11% 7.23% 8.82% -
ROE -153.57% 23.02% -1.36% 3.92% 16.09% 22.07% 26.06% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 319.79 246.22 227.29 282.38 669.18 650.30 764.27 -13.50%
EPS -119.78 19.56 -2.12 6.27 40.87 47.01 67.44 -
DPS 1.00 1.50 0.00 1.50 10.00 0.00 0.00 -
NAPS 0.78 0.85 1.56 1.60 2.54 2.13 2.5877 -18.10%
Adjusted Per Share Value based on latest NOSH - 598,600
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 214.46 165.11 152.89 167.56 89.04 86.53 67.79 21.13%
EPS -80.33 13.12 -1.42 3.72 5.44 6.25 5.98 -
DPS 0.67 1.01 0.00 0.89 1.33 0.00 0.00 -
NAPS 0.5231 0.57 1.0494 0.9494 0.338 0.2834 0.2295 14.70%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.94 2.33 1.29 1.26 6.25 4.40 6.05 -
P/RPS 0.29 0.95 0.57 0.45 0.93 0.68 0.79 -15.36%
P/EPS -0.78 11.91 -61.00 20.10 15.29 9.36 8.97 -
EY -127.43 8.40 -1.64 4.98 6.54 10.68 11.15 -
DY 1.06 0.64 0.00 1.19 1.60 0.00 0.00 -
P/NAPS 1.21 2.74 0.83 0.79 2.46 2.07 2.34 -10.40%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 23/08/07 28/08/06 26/08/05 25/08/04 25/08/03 29/08/02 -
Price 1.03 2.86 1.30 1.17 6.25 4.84 6.60 -
P/RPS 0.32 1.16 0.57 0.41 0.93 0.74 0.86 -15.17%
P/EPS -0.86 14.62 -61.47 18.66 15.29 10.30 9.79 -
EY -116.30 6.84 -1.63 5.36 6.54 9.71 10.22 -
DY 0.97 0.52 0.00 1.28 1.60 0.00 0.00 -
P/NAPS 1.32 3.36 0.83 0.73 2.46 2.27 2.55 -10.38%

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