[RANHILL_OLD] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -3.31%
YoY- 239.34%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,454,849 1,315,121 0 2,250,470 1,909,937 1,470,412 1,361,633 0.63%
PBT 186,112 103,109 0 22,717 -572,034 230,059 80,888 8.24%
Tax -68,742 -51,814 0 446,945 -70,604 -33,991 -44,462 4.23%
NP 117,370 51,295 0 469,662 -642,638 196,068 36,426 11.77%
-
NP to SH 75,825 22,345 0 223,363 -715,425 116,833 -12,669 -
-
Tax Rate 36.94% 50.25% - -1,967.45% - 14.77% 54.97% -
Total Cost 1,337,479 1,263,826 0 1,780,808 2,552,575 1,274,344 1,325,207 0.08%
-
Net Worth 542,782 175,442 0 627,097 465,853 507,614 934,537 -5.03%
Dividend
31/12/16 31/12/15 31/12/14 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 64,146 - - - 5,972 8,957 - -
Div Payout % 84.60% - - - 0.00% 7.67% - -
Equity
31/12/16 31/12/15 31/12/14 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 542,782 175,442 0 627,097 465,853 507,614 934,537 -5.03%
NOSH 822,396 565,942 600,000 597,236 597,247 597,193 599,062 3.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.07% 3.90% 0.00% 20.87% -33.65% 13.33% 2.68% -
ROE 13.97% 12.74% 0.00% 35.62% -153.57% 23.02% -1.36% -
Per Share
31/12/16 31/12/15 31/12/14 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 176.90 232.38 0.00 376.81 319.79 246.22 227.29 -2.35%
EPS 9.22 3.95 0.00 37.40 -119.78 19.56 -2.12 -
DPS 7.80 0.00 0.00 0.00 1.00 1.50 0.00 -
NAPS 0.66 0.31 0.00 1.05 0.78 0.85 1.56 -7.85%
Adjusted Per Share Value based on latest NOSH - 890,575
31/12/16 31/12/15 31/12/14 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 163.36 147.67 0.00 252.70 214.46 165.11 152.89 0.63%
EPS 8.51 2.51 0.00 25.08 -80.33 13.12 -1.42 -
DPS 7.20 0.00 0.00 0.00 0.67 1.01 0.00 -
NAPS 0.6095 0.197 0.00 0.7041 0.5231 0.57 1.0494 -5.03%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/11/11 14/11/11 14/11/11 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.895 0.895 0.895 0.91 0.94 2.33 1.29 -
P/RPS 0.51 0.39 0.00 0.24 0.29 0.95 0.57 -1.05%
P/EPS 9.71 22.67 0.00 2.43 -0.78 11.91 -61.00 -
EY 10.30 4.41 0.00 41.10 -127.43 8.40 -1.64 -
DY 8.72 0.00 0.00 0.00 1.06 0.64 0.00 -
P/NAPS 1.36 2.89 0.00 0.87 1.21 2.74 0.83 4.80%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/11/11 14/11/11 - 28/08/09 29/08/08 23/08/07 28/08/06 -
Price 0.895 0.895 0.00 0.98 1.03 2.86 1.30 -
P/RPS 0.51 0.39 0.00 0.26 0.32 1.16 0.57 -1.05%
P/EPS 9.71 22.67 0.00 2.62 -0.86 14.62 -61.47 -
EY 10.30 4.41 0.00 38.16 -116.30 6.84 -1.63 -
DY 8.72 0.00 0.00 0.00 0.97 0.52 0.00 -
P/NAPS 1.36 2.89 0.00 0.93 1.32 3.36 0.83 4.80%

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