[RANHILL_OLD] YoY TTM Result on 30-Sep-2006 [#1]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 211.33%
YoY- -57.94%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,234,766 1,869,042 1,643,637 1,370,257 1,752,547 827,720 791,263 18.87%
PBT 11,648 -583,696 225,436 114,893 109,894 81,987 82,705 -27.84%
Tax 447,100 -74,335 -43,443 -45,058 -46,188 -32,154 -26,899 -
NP 458,748 -658,031 181,993 69,835 63,706 49,833 55,806 42.01%
-
NP to SH 225,455 -733,505 98,391 14,104 33,536 49,833 55,806 26.17%
-
Tax Rate -3,838.43% - 19.27% 39.22% 42.03% 39.22% 32.52% -
Total Cost 1,776,018 2,527,073 1,461,644 1,300,422 1,688,841 777,887 735,457 15.81%
-
Net Worth 596,534 468,709 1,135,011 973,283 929,873 312,721 263,101 14.60%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 5,972 8,963 - 27,836 11,854 11,849 -
Div Payout % - 0.00% 9.11% - 83.00% 23.79% 21.23% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 596,534 468,709 1,135,011 973,283 929,873 312,721 263,101 14.60%
NOSH 596,534 600,909 597,374 597,106 596,073 118,455 118,514 30.87%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 20.53% -35.21% 11.07% 5.10% 3.64% 6.02% 7.05% -
ROE 37.79% -156.49% 8.67% 1.45% 3.61% 15.94% 21.21% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 374.62 311.04 275.14 229.48 294.02 698.76 667.65 -9.17%
EPS 37.79 -122.07 16.47 2.36 5.63 42.07 47.09 -3.59%
DPS 0.00 1.00 1.50 0.00 4.67 10.00 10.00 -
NAPS 1.00 0.78 1.90 1.63 1.56 2.64 2.22 -12.43%
Adjusted Per Share Value based on latest NOSH - 597,106
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 250.93 209.87 184.56 153.86 196.79 92.94 88.85 18.87%
EPS 25.32 -82.36 11.05 1.58 3.77 5.60 6.27 26.16%
DPS 0.00 0.67 1.01 0.00 3.13 1.33 1.33 -
NAPS 0.6698 0.5263 1.2745 1.0929 1.0441 0.3511 0.2954 14.60%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.93 0.71 3.00 1.10 0.94 6.55 7.65 -
P/RPS 0.25 0.23 1.09 0.48 0.32 0.94 1.15 -22.43%
P/EPS 2.46 -0.58 18.21 46.57 16.71 15.57 16.25 -26.97%
EY 40.64 -171.92 5.49 2.15 5.99 6.42 6.16 36.91%
DY 0.00 1.41 0.50 0.00 4.97 1.53 1.31 -
P/NAPS 0.93 0.91 1.58 0.67 0.60 2.48 3.45 -19.61%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 20/11/08 26/11/07 21/11/06 24/11/05 29/11/04 20/11/03 -
Price 0.88 0.62 2.42 1.15 0.77 6.45 7.30 -
P/RPS 0.23 0.20 0.88 0.50 0.26 0.92 1.09 -22.82%
P/EPS 2.33 -0.51 14.69 48.69 13.69 15.33 15.50 -27.06%
EY 42.95 -196.88 6.81 2.05 7.31 6.52 6.45 37.12%
DY 0.00 1.61 0.62 0.00 6.06 1.55 1.37 -
P/NAPS 0.88 0.79 1.27 0.71 0.49 2.44 3.29 -19.71%

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