[RANHILL_OLD] YoY TTM Result on 30-Jun-2006 [#4]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -124.95%
YoY- -138.24%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,245,067 1,909,938 1,470,412 1,464,673 1,492,251 792,944 770,577 19.49%
PBT 18,455 -572,033 229,731 76,531 95,847 75,636 81,838 -21.96%
Tax 446,945 -70,604 -33,664 -39,869 -47,432 -27,207 -26,133 -
NP 465,400 -642,637 196,067 36,662 48,415 48,429 55,705 42.40%
-
NP to SH 220,379 -715,424 116,832 -12,669 33,133 48,429 55,705 25.73%
-
Tax Rate -2,421.81% - 14.65% 52.10% 49.49% 35.97% 31.93% -
Total Cost 1,779,667 2,552,575 1,274,345 1,428,011 1,443,836 744,515 714,872 16.40%
-
Net Worth 597,273 436,005 1,039,815 938,094 921,843 301,068 252,435 15.41%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 5,972 8,963 - 27,836 11,854 11,849 -
Div Payout % - 0.00% 7.67% - 84.01% 24.48% 21.27% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 597,273 436,005 1,039,815 938,094 921,843 301,068 252,435 15.41%
NOSH 597,273 597,268 597,595 597,512 598,600 118,530 118,514 30.90%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 20.73% -33.65% 13.33% 2.50% 3.24% 6.11% 7.23% -
ROE 36.90% -164.09% 11.24% -1.35% 3.59% 16.09% 22.07% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 375.89 319.78 246.05 245.13 249.29 668.98 650.20 -8.72%
EPS 36.90 -119.78 19.55 -2.12 5.54 40.86 47.00 -3.94%
DPS 0.00 1.00 1.50 0.00 4.65 10.00 10.00 -
NAPS 1.00 0.73 1.74 1.57 1.54 2.54 2.13 -11.83%
Adjusted Per Share Value based on latest NOSH - 597,512
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 252.09 214.46 165.11 164.46 167.56 89.04 86.53 19.48%
EPS 24.75 -80.33 13.12 -1.42 3.72 5.44 6.25 25.75%
DPS 0.00 0.67 1.01 0.00 3.13 1.33 1.33 -
NAPS 0.6707 0.4896 1.1676 1.0534 1.0351 0.3381 0.2835 15.41%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.91 0.94 2.33 1.29 1.26 6.25 4.40 -
P/RPS 0.24 0.29 0.95 0.53 0.51 0.93 0.68 -15.92%
P/EPS 2.47 -0.78 11.92 -60.84 22.76 15.30 9.36 -19.89%
EY 40.55 -127.43 8.39 -1.64 4.39 6.54 10.68 24.87%
DY 0.00 1.06 0.64 0.00 3.69 1.60 2.27 -
P/NAPS 0.91 1.29 1.34 0.82 0.82 2.46 2.07 -12.79%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 29/08/08 23/08/07 28/08/06 26/08/05 25/08/04 25/08/03 -
Price 0.98 1.03 2.86 1.30 1.17 6.25 4.84 -
P/RPS 0.26 0.32 1.16 0.53 0.47 0.93 0.74 -15.98%
P/EPS 2.66 -0.86 14.63 -61.31 21.14 15.30 10.30 -20.18%
EY 37.65 -116.29 6.84 -1.63 4.73 6.54 9.71 25.31%
DY 0.00 0.97 0.52 0.00 3.97 1.60 2.07 -
P/NAPS 0.98 1.41 1.64 0.83 0.76 2.46 2.27 -13.05%

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