[RANHILL_OLD] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 80.49%
YoY- 1.39%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 944,194 770,101 724,894 540,914 359,815 356,879 272,073 23.03%
PBT 147,563 138,313 76,061 52,149 34,791 39,116 36,555 26.17%
Tax -38,052 -31,893 -19,920 -29,315 -12,270 -12,886 -11,088 22.80%
NP 109,511 106,420 56,141 22,834 22,521 26,230 25,467 27.50%
-
NP to SH 60,574 67,377 30,751 22,834 22,521 26,230 25,467 15.52%
-
Tax Rate 25.79% 23.06% 26.19% 56.21% 35.27% 32.94% 30.33% -
Total Cost 834,683 663,681 668,753 518,080 337,294 330,649 246,606 22.52%
-
Net Worth 1,182,805 991,555 1,355,432 704,828 266,696 225,407 17,747,316 -36.31%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - 15,355 11,853 11,847 - -
Div Payout % - - - 67.25% 52.63% 45.17% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,182,805 991,555 1,355,432 704,828 266,696 225,407 17,747,316 -36.31%
NOSH 597,376 597,322 597,106 153,557 118,531 118,473 7,958,437 -35.03%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 11.60% 13.82% 7.74% 4.22% 6.26% 7.35% 9.36% -
ROE 5.12% 6.80% 2.27% 3.24% 8.44% 11.64% 0.14% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 158.06 128.93 121.40 352.26 303.56 301.23 3.42 89.38%
EPS 10.14 11.28 5.15 14.87 19.00 22.14 0.32 77.84%
DPS 0.00 0.00 0.00 10.00 10.00 10.00 0.00 -
NAPS 1.98 1.66 2.27 4.59 2.25 1.9026 2.23 -1.96%
Adjusted Per Share Value based on latest NOSH - 188,574
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 106.02 86.47 81.40 60.74 40.40 40.07 30.55 23.03%
EPS 6.80 7.57 3.45 2.56 2.53 2.95 2.86 15.52%
DPS 0.00 0.00 0.00 1.72 1.33 1.33 0.00 -
NAPS 1.3281 1.1134 1.522 0.7914 0.2995 0.2531 19.9279 -36.31%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 2.47 1.26 0.78 6.85 7.45 4.20 0.00 -
P/RPS 1.56 0.98 0.64 1.94 2.45 1.39 0.00 -
P/EPS 24.36 11.17 15.15 46.07 39.21 18.97 0.00 -
EY 4.11 8.95 6.60 2.17 2.55 5.27 0.00 -
DY 0.00 0.00 0.00 1.46 1.34 2.38 0.00 -
P/NAPS 1.25 0.76 0.34 1.49 3.31 2.21 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 15/02/07 24/02/06 25/02/05 24/02/04 25/02/03 23/04/02 -
Price 1.72 1.40 1.46 2.12 8.10 4.34 6.90 -
P/RPS 1.09 1.09 1.20 0.60 2.67 1.44 201.83 -58.09%
P/EPS 16.96 12.41 28.35 14.26 42.63 19.60 2,156.25 -55.38%
EY 5.90 8.06 3.53 7.01 2.35 5.10 0.05 121.38%
DY 0.00 0.00 0.00 4.72 1.23 2.30 0.00 -
P/NAPS 0.87 0.84 0.64 0.46 3.60 2.28 3.09 -19.03%

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