[RANHILL_OLD] YoY TTM 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- -10.74%
YoY- -13.06%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM 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 1,464,673 1,492,251 792,944 770,577 620,753 394,070 24.52%
PBT 229,731 76,531 95,847 75,636 81,838 82,860 41,384 33.04%
Tax -33,664 -39,869 -47,432 -27,207 -26,133 -27,640 -12,963 17.23%
NP 196,067 36,662 48,415 48,429 55,705 55,220 28,421 37.95%
-
NP to SH 116,832 -12,669 33,133 48,429 55,705 55,220 28,421 26.55%
-
Tax Rate 14.65% 52.10% 49.49% 35.97% 31.93% 33.36% 31.32% -
Total Cost 1,274,345 1,428,011 1,443,836 744,515 714,872 565,533 365,649 23.12%
-
Net Worth 1,039,815 938,094 921,843 301,068 252,435 158,039 158,020 36.87%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 8,963 - 27,836 11,854 11,849 802,137 7,893 2.14%
Div Payout % 7.67% - 84.01% 24.48% 21.27% 1,452.62% 27.77% -
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 1,039,815 938,094 921,843 301,068 252,435 158,039 158,020 36.87%
NOSH 597,595 597,512 598,600 118,530 118,514 79,019 78,935 40.10%
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% 2.50% 3.24% 6.11% 7.23% 8.90% 7.21% -
ROE 11.24% -1.35% 3.59% 16.09% 22.07% 34.94% 17.99% -
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 246.05 245.13 249.29 668.98 650.20 785.57 499.23 -11.11%
EPS 19.55 -2.12 5.54 40.86 47.00 69.88 36.01 -9.67%
DPS 1.50 0.00 4.65 10.00 10.00 1,015.11 10.00 -27.09%
NAPS 1.74 1.57 1.54 2.54 2.13 2.00 2.0019 -2.30%
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 165.11 164.46 167.56 89.04 86.53 69.70 44.25 24.52%
EPS 13.12 -1.42 3.72 5.44 6.25 6.20 3.19 26.56%
DPS 1.01 0.00 3.13 1.33 1.33 90.07 0.89 2.12%
NAPS 1.1676 1.0534 1.0351 0.3381 0.2835 0.1775 0.1774 36.87%
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 0.53 0.51 0.93 0.68 0.77 0.00 -
P/EPS 11.92 -60.84 22.76 15.30 9.36 8.66 0.00 -
EY 8.39 -1.64 4.39 6.54 10.68 11.55 0.00 -
DY 0.64 0.00 3.69 1.60 2.27 167.79 0.00 -
P/NAPS 1.34 0.82 0.82 2.46 2.07 3.03 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 - -
Price 2.86 1.30 1.17 6.25 4.84 6.60 0.00 -
P/RPS 1.16 0.53 0.47 0.93 0.74 0.84 0.00 -
P/EPS 14.63 -61.31 21.14 15.30 10.30 9.44 0.00 -
EY 6.84 -1.63 4.73 6.54 9.71 10.59 0.00 -
DY 0.52 0.00 3.97 1.60 2.07 153.80 0.00 -
P/NAPS 1.64 0.83 0.76 2.46 2.27 3.30 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