[RANHILL_OLD] YoY Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 38.23%
YoY- -13.06%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,470,412 1,361,633 1,492,251 792,944 770,577 603,754 424,895 22.97%
PBT 230,059 80,888 95,848 75,637 81,838 80,160 49,659 29.09%
Tax -33,991 -44,462 -26,187 -27,208 -26,133 -26,884 -15,597 13.85%
NP 196,068 36,426 69,661 48,429 55,705 53,276 34,062 33.85%
-
NP to SH 116,833 -12,669 33,134 48,429 55,705 53,276 34,062 22.79%
-
Tax Rate 14.77% 54.97% 27.32% 35.97% 31.93% 33.54% 31.41% -
Total Cost 1,274,344 1,325,207 1,422,590 744,515 714,872 550,478 390,833 21.76%
-
Net Worth 507,614 934,537 845,524 300,977 252,396 204,422 139,123 24.06%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 8,957 - 7,926 11,849 - - 6,949 4.31%
Div Payout % 7.67% - 23.92% 24.47% - - 20.40% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 507,614 934,537 845,524 300,977 252,396 204,422 139,123 24.06%
NOSH 597,193 599,062 528,452 118,495 118,496 78,997 69,495 43.09%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 13.33% 2.68% 4.67% 6.11% 7.23% 8.82% 8.02% -
ROE 23.02% -1.36% 3.92% 16.09% 22.07% 26.06% 24.48% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 246.22 227.29 282.38 669.18 650.30 764.27 611.40 -14.05%
EPS 19.56 -2.12 6.27 40.87 47.01 67.44 49.27 -14.26%
DPS 1.50 0.00 1.50 10.00 0.00 0.00 10.00 -27.09%
NAPS 0.85 1.56 1.60 2.54 2.13 2.5877 2.0019 -13.29%
Adjusted Per Share Value based on latest NOSH - 118,530
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 165.11 152.89 167.56 89.04 86.53 67.79 47.71 22.97%
EPS 13.12 -1.42 3.72 5.44 6.25 5.98 3.82 22.82%
DPS 1.01 0.00 0.89 1.33 0.00 0.00 0.78 4.39%
NAPS 0.57 1.0494 0.9494 0.338 0.2834 0.2295 0.1562 24.06%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 2.33 1.29 1.26 6.25 4.40 6.05 0.00 -
P/RPS 0.95 0.57 0.45 0.93 0.68 0.79 0.00 -
P/EPS 11.91 -61.00 20.10 15.29 9.36 8.97 0.00 -
EY 8.40 -1.64 4.98 6.54 10.68 11.15 0.00 -
DY 0.64 0.00 1.19 1.60 0.00 0.00 0.00 -
P/NAPS 2.74 0.83 0.79 2.46 2.07 2.34 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 28/08/06 26/08/05 25/08/04 25/08/03 29/08/02 28/08/01 -
Price 2.86 1.30 1.17 6.25 4.84 6.60 0.00 -
P/RPS 1.16 0.57 0.41 0.93 0.74 0.86 0.00 -
P/EPS 14.62 -61.47 18.66 15.29 10.30 9.79 0.00 -
EY 6.84 -1.63 5.36 6.54 9.71 10.22 0.00 -
DY 0.52 0.00 1.28 1.60 0.00 0.00 0.00 -
P/NAPS 3.36 0.83 0.73 2.46 2.27 2.55 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