[RANHILL_OLD] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -19.24%
YoY- 0.91%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,516,008 1,893,672 852,488 713,384 630,640 606,656 0 -
PBT 302,864 149,416 93,228 67,824 64,356 68,532 0 -
Tax -58,404 -37,648 -42,624 -22,836 -19,772 -20,672 0 -
NP 244,460 111,768 50,604 44,988 44,584 47,860 0 -
-
NP to SH 159,308 52,216 50,604 44,988 44,584 47,860 0 -
-
Tax Rate 19.28% 25.20% 45.72% 33.67% 30.72% 30.16% - -
Total Cost 1,271,548 1,781,904 801,884 668,396 586,056 558,796 0 -
-
Net Worth 973,283 929,873 312,721 263,101 217,501 165,914 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 973,283 929,873 312,721 263,101 217,501 165,914 0 -
NOSH 597,106 596,073 118,455 118,514 78,993 79,766 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 16.13% 5.90% 5.94% 6.31% 7.07% 7.89% 0.00% -
ROE 16.37% 5.62% 16.18% 17.10% 20.50% 28.85% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 253.89 317.69 719.67 601.94 798.34 760.54 0.00 -
EPS 26.68 8.76 42.72 37.96 56.44 60.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.56 2.64 2.22 2.7534 2.08 0.00 -
Adjusted Per Share Value based on latest NOSH - 118,514
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 170.23 212.63 95.72 80.10 70.81 68.12 0.00 -
EPS 17.89 5.86 5.68 5.05 5.01 5.37 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0929 1.0441 0.3511 0.2954 0.2442 0.1863 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 1.10 0.94 6.55 7.65 6.30 0.00 0.00 -
P/RPS 0.43 0.30 0.91 1.27 0.79 0.00 0.00 -
P/EPS 4.12 10.73 15.33 20.15 11.16 0.00 0.00 -
EY 24.25 9.32 6.52 4.96 8.96 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.60 2.48 3.45 2.29 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 24/11/05 29/11/04 20/11/03 28/11/02 26/11/01 - -
Price 1.15 0.77 6.45 7.30 4.24 0.00 0.00 -
P/RPS 0.45 0.24 0.90 1.21 0.53 0.00 0.00 -
P/EPS 4.31 8.79 15.10 19.23 7.51 0.00 0.00 -
EY 23.20 11.38 6.62 5.20 13.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.49 2.44 3.29 1.54 0.00 0.00 -

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