[RANHILL_OLD] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 1.22%
YoY- -32.7%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,869,042 1,643,637 1,370,257 1,752,547 827,720 791,263 626,749 19.95%
PBT -583,696 225,436 114,893 109,894 81,987 82,705 81,816 -
Tax -74,335 -43,443 -45,058 -46,188 -32,154 -26,899 -27,415 18.06%
NP -658,031 181,993 69,835 63,706 49,833 55,806 54,401 -
-
NP to SH -733,505 98,391 14,104 33,536 49,833 55,806 54,401 -
-
Tax Rate - 19.27% 39.22% 42.03% 39.22% 32.52% 33.51% -
Total Cost 2,527,073 1,461,644 1,300,422 1,688,841 777,887 735,457 572,348 28.05%
-
Net Worth 468,709 1,135,011 973,283 929,873 312,721 263,101 157,987 19.85%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 5,972 8,963 - 27,836 11,854 11,849 802,137 -55.77%
Div Payout % 0.00% 9.11% - 83.00% 23.79% 21.23% 1,474.49% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 468,709 1,135,011 973,283 929,873 312,721 263,101 157,987 19.85%
NOSH 600,909 597,374 597,106 596,073 118,455 118,514 78,993 40.19%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -35.21% 11.07% 5.10% 3.64% 6.02% 7.05% 8.68% -
ROE -156.49% 8.67% 1.45% 3.61% 15.94% 21.21% 34.43% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 311.04 275.14 229.48 294.02 698.76 667.65 793.42 -14.43%
EPS -122.07 16.47 2.36 5.63 42.07 47.09 68.87 -
DPS 1.00 1.50 0.00 4.67 10.00 10.00 1,015.45 -68.42%
NAPS 0.78 1.90 1.63 1.56 2.64 2.22 2.00 -14.51%
Adjusted Per Share Value based on latest NOSH - 596,073
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 209.87 184.56 153.86 196.79 92.94 88.85 70.38 19.95%
EPS -82.36 11.05 1.58 3.77 5.60 6.27 6.11 -
DPS 0.67 1.01 0.00 3.13 1.33 1.33 90.07 -55.78%
NAPS 0.5263 1.2745 1.0929 1.0441 0.3511 0.2954 0.1774 19.85%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.71 3.00 1.10 0.94 6.55 7.65 6.30 -
P/RPS 0.23 1.09 0.48 0.32 0.94 1.15 0.79 -18.57%
P/EPS -0.58 18.21 46.57 16.71 15.57 16.25 9.15 -
EY -171.92 5.49 2.15 5.99 6.42 6.16 10.93 -
DY 1.41 0.50 0.00 4.97 1.53 1.31 161.18 -54.57%
P/NAPS 0.91 1.58 0.67 0.60 2.48 3.45 3.15 -18.67%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 26/11/07 21/11/06 24/11/05 29/11/04 20/11/03 28/11/02 -
Price 0.62 2.42 1.15 0.77 6.45 7.30 4.24 -
P/RPS 0.20 0.88 0.50 0.26 0.92 1.09 0.53 -14.97%
P/EPS -0.51 14.69 48.69 13.69 15.33 15.50 6.16 -
EY -196.88 6.81 2.05 7.31 6.52 6.45 16.24 -
DY 1.61 0.62 0.00 6.06 1.55 1.37 239.49 -56.52%
P/NAPS 0.79 1.27 0.71 0.49 2.44 3.29 2.12 -15.15%

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