[RANHILL_OLD] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 0.12%
YoY- -14.14%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,540,202 1,449,788 1,081,828 719,630 713,758 544,146 232,076 37.06%
PBT 276,626 152,122 104,298 69,582 78,232 73,110 28,354 46.15%
Tax -63,786 -39,840 -58,630 -24,540 -25,772 -22,176 -9,050 38.44%
NP 212,840 112,282 45,668 45,042 52,460 50,934 19,304 49.16%
-
NP to SH 134,754 61,502 45,668 45,042 52,460 50,934 19,304 38.22%
-
Tax Rate 23.06% 26.19% 56.21% 35.27% 32.94% 30.33% 31.92% -
Total Cost 1,327,362 1,337,506 1,036,160 674,588 661,298 493,212 212,772 35.66%
-
Net Worth 991,555 1,355,432 704,828 266,696 225,407 17,747,316 3,088,640 -17.24%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 30,711 23,706 23,694 - - -
Div Payout % - - 67.25% 52.63% 45.17% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 991,555 1,355,432 704,828 266,696 225,407 17,747,316 3,088,640 -17.24%
NOSH 597,322 597,106 153,557 118,531 118,473 7,958,437 2,144,888 -19.18%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.82% 7.74% 4.22% 6.26% 7.35% 9.36% 8.32% -
ROE 13.59% 4.54% 6.48% 16.89% 23.27% 0.29% 0.62% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 257.85 242.80 704.51 607.12 602.46 6.84 10.82 69.59%
EPS 22.56 10.30 29.74 38.00 44.28 0.64 0.90 71.03%
DPS 0.00 0.00 20.00 20.00 20.00 0.00 0.00 -
NAPS 1.66 2.27 4.59 2.25 1.9026 2.23 1.44 2.39%
Adjusted Per Share Value based on latest NOSH - 118,548
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 172.94 162.79 121.48 80.81 80.15 61.10 26.06 37.06%
EPS 15.13 6.91 5.13 5.06 5.89 5.72 2.17 38.19%
DPS 0.00 0.00 3.45 2.66 2.66 0.00 0.00 -
NAPS 1.1134 1.522 0.7914 0.2995 0.2531 19.9279 3.4681 -17.24%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 1.26 0.78 6.85 7.45 4.20 0.00 0.00 -
P/RPS 0.49 0.32 0.97 1.23 0.70 0.00 0.00 -
P/EPS 5.59 7.57 23.03 19.61 9.49 0.00 0.00 -
EY 17.90 13.21 4.34 5.10 10.54 0.00 0.00 -
DY 0.00 0.00 2.92 2.68 4.76 0.00 0.00 -
P/NAPS 0.76 0.34 1.49 3.31 2.21 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 24/02/06 25/02/05 24/02/04 25/02/03 23/04/02 27/02/01 -
Price 1.40 1.46 2.12 8.10 4.34 6.90 0.00 -
P/RPS 0.54 0.60 0.30 1.33 0.72 100.92 0.00 -
P/EPS 6.21 14.17 7.13 21.32 9.80 1,078.13 0.00 -
EY 16.11 7.05 14.03 4.69 10.20 0.09 0.00 -
DY 0.00 0.00 9.43 2.47 4.61 0.00 0.00 -
P/NAPS 0.84 0.64 0.46 3.60 2.28 3.09 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