[RANHILL_OLD] YoY Cumulative 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- 100.24%
YoY- -14.14%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 770,101 724,894 540,914 359,815 356,879 272,073 116,038 37.06%
PBT 138,313 76,061 52,149 34,791 39,116 36,555 14,177 46.15%
Tax -31,893 -19,920 -29,315 -12,270 -12,886 -11,088 -4,525 38.44%
NP 106,420 56,141 22,834 22,521 26,230 25,467 9,652 49.16%
-
NP to SH 67,377 30,751 22,834 22,521 26,230 25,467 9,652 38.22%
-
Tax Rate 23.06% 26.19% 56.21% 35.27% 32.94% 30.33% 31.92% -
Total Cost 663,681 668,753 518,080 337,294 330,649 246,606 106,386 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 - - 15,355 11,853 11,847 - - -
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 6.80% 2.27% 3.24% 8.44% 11.64% 0.14% 0.31% -
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 128.93 121.40 352.26 303.56 301.23 3.42 5.41 69.59%
EPS 11.28 5.15 14.87 19.00 22.14 0.32 0.45 71.03%
DPS 0.00 0.00 10.00 10.00 10.00 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 86.47 81.40 60.74 40.40 40.07 30.55 13.03 37.06%
EPS 7.57 3.45 2.56 2.53 2.95 2.86 1.08 38.31%
DPS 0.00 0.00 1.72 1.33 1.33 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 0.98 0.64 1.94 2.45 1.39 0.00 0.00 -
P/EPS 11.17 15.15 46.07 39.21 18.97 0.00 0.00 -
EY 8.95 6.60 2.17 2.55 5.27 0.00 0.00 -
DY 0.00 0.00 1.46 1.34 2.38 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 1.09 1.20 0.60 2.67 1.44 201.83 0.00 -
P/EPS 12.41 28.35 14.26 42.63 19.60 2,156.25 0.00 -
EY 8.06 3.53 7.01 2.35 5.10 0.05 0.00 -
DY 0.00 0.00 4.72 1.23 2.30 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