[RANHILL_OLD] YoY Quarter Result on 31-Dec-2005 [#2]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 35.57%
YoY- 73.79%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 610,354 391,967 391,099 251,475 327,792 181,469 199,219 20.49%
PBT 51,517 76,143 62,597 38,707 28,842 17,835 23,027 14.34%
Tax -18,261 -13,672 -17,292 -10,508 -18,659 -6,561 -7,943 14.86%
NP 33,256 62,471 45,305 28,199 10,183 11,274 15,084 14.07%
-
NP to SH 8,867 39,189 27,550 17,697 10,183 11,274 15,084 -8.46%
-
Tax Rate 35.45% 17.96% 27.62% 27.15% 64.69% 36.79% 34.49% -
Total Cost 577,098 329,496 345,794 223,276 317,609 170,195 184,135 20.95%
-
Net Worth 0 1,182,838 992,038 1,357,168 865,555 266,735 225,442 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - 18,857 11,854 11,849 -
Div Payout % - - - - 185.19% 105.15% 78.55% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 0 1,182,838 992,038 1,357,168 865,555 266,735 225,442 -
NOSH 645,000 597,393 597,613 597,871 188,574 118,548 118,491 32.59%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.45% 15.94% 11.58% 11.21% 3.11% 6.21% 7.57% -
ROE 0.00% 3.31% 2.78% 1.30% 1.18% 4.23% 6.69% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 94.63 65.61 65.44 42.06 173.83 153.08 168.13 -9.12%
EPS 1.48 6.56 4.61 2.96 5.40 9.51 12.73 -30.11%
DPS 0.00 0.00 0.00 0.00 10.00 10.00 10.00 -
NAPS 0.00 1.98 1.66 2.27 4.59 2.25 1.9026 -
Adjusted Per Share Value based on latest NOSH - 597,871
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 68.53 44.01 43.92 28.24 36.81 20.38 22.37 20.49%
EPS 1.00 4.40 3.09 1.99 1.14 1.27 1.69 -8.36%
DPS 0.00 0.00 0.00 0.00 2.12 1.33 1.33 -
NAPS 0.00 1.3282 1.1139 1.5239 0.9719 0.2995 0.2531 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.74 2.47 1.26 0.78 6.85 7.45 4.20 -
P/RPS 0.78 3.76 1.93 1.85 3.94 4.87 2.50 -17.62%
P/EPS 53.83 37.65 27.33 26.35 126.85 78.34 32.99 8.49%
EY 1.86 2.66 3.66 3.79 0.79 1.28 3.03 -7.80%
DY 0.00 0.00 0.00 0.00 1.46 1.34 2.38 -
P/NAPS 0.00 1.25 0.76 0.34 1.49 3.31 2.21 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 28/02/08 15/02/07 24/02/06 25/02/05 24/02/04 25/02/03 -
Price 0.81 1.72 1.40 1.46 2.12 8.10 4.34 -
P/RPS 0.86 2.62 2.14 3.47 1.22 5.29 2.58 -16.71%
P/EPS 58.92 26.22 30.37 49.32 39.26 85.17 34.09 9.53%
EY 1.70 3.81 3.29 2.03 2.55 1.17 2.93 -8.66%
DY 0.00 0.00 0.00 0.00 4.72 1.23 2.30 -
P/NAPS 0.00 0.87 0.84 0.64 0.46 3.60 2.28 -

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