[RANHILL_OLD] YoY Quarter Result on 31-Dec-2006 [#2]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -30.83%
YoY- 55.68%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 560,893 610,354 391,967 391,099 251,475 327,792 181,469 20.67%
PBT 46,024 51,517 76,143 62,597 38,707 28,842 17,835 17.09%
Tax -10,695 -18,261 -13,672 -17,292 -10,508 -18,659 -6,561 8.47%
NP 35,329 33,256 62,471 45,305 28,199 10,183 11,274 20.94%
-
NP to SH 14,434 8,867 39,189 27,550 17,697 10,183 11,274 4.20%
-
Tax Rate 23.24% 35.45% 17.96% 27.62% 27.15% 64.69% 36.79% -
Total Cost 525,564 577,098 329,496 345,794 223,276 317,609 170,195 20.65%
-
Net Worth 656,090 0 1,182,838 992,038 1,357,168 865,555 266,735 16.16%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - 18,857 11,854 -
Div Payout % - - - - - 185.19% 105.15% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 656,090 0 1,182,838 992,038 1,357,168 865,555 266,735 16.16%
NOSH 596,446 645,000 597,393 597,613 597,871 188,574 118,548 30.86%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.30% 5.45% 15.94% 11.58% 11.21% 3.11% 6.21% -
ROE 2.20% 0.00% 3.31% 2.78% 1.30% 1.18% 4.23% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 94.04 94.63 65.61 65.44 42.06 173.83 153.08 -7.79%
EPS 2.42 1.48 6.56 4.61 2.96 5.40 9.51 -20.37%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 1.10 0.00 1.98 1.66 2.27 4.59 2.25 -11.23%
Adjusted Per Share Value based on latest NOSH - 597,613
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 62.98 68.53 44.01 43.92 28.24 36.81 20.38 20.66%
EPS 1.62 1.00 4.40 3.09 1.99 1.14 1.27 4.13%
DPS 0.00 0.00 0.00 0.00 0.00 2.12 1.33 -
NAPS 0.7367 0.00 1.3282 1.1139 1.5239 0.9719 0.2995 16.16%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.83 0.74 2.47 1.26 0.78 6.85 7.45 -
P/RPS 0.88 0.78 3.76 1.93 1.85 3.94 4.87 -24.79%
P/EPS 34.30 53.83 37.65 27.33 26.35 126.85 78.34 -12.84%
EY 2.92 1.86 2.66 3.66 3.79 0.79 1.28 14.72%
DY 0.00 0.00 0.00 0.00 0.00 1.46 1.34 -
P/NAPS 0.75 0.00 1.25 0.76 0.34 1.49 3.31 -21.90%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 27/02/09 28/02/08 15/02/07 24/02/06 25/02/05 24/02/04 -
Price 0.80 0.81 1.72 1.40 1.46 2.12 8.10 -
P/RPS 0.85 0.86 2.62 2.14 3.47 1.22 5.29 -26.24%
P/EPS 33.06 58.92 26.22 30.37 49.32 39.26 85.17 -14.57%
EY 3.03 1.70 3.81 3.29 2.03 2.55 1.17 17.16%
DY 0.00 0.00 0.00 0.00 0.00 4.72 1.23 -
P/NAPS 0.73 0.00 0.87 0.84 0.64 0.46 3.60 -23.33%

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