[RANHILL_OLD] YoY TTM Result on 30-Sep-2007 [#1]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -15.78%
YoY- 597.61%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 2,062,925 2,234,766 1,869,042 1,643,637 1,370,257 1,752,547 827,720 16.43%
PBT 163,230 11,648 -583,696 225,436 114,893 109,894 81,987 12.15%
Tax -44,739 447,100 -74,335 -43,443 -45,058 -46,188 -32,154 5.65%
NP 118,491 458,748 -658,031 181,993 69,835 63,706 49,833 15.52%
-
NP to SH 22,595 225,455 -733,505 98,391 14,104 33,536 49,833 -12.34%
-
Tax Rate 27.41% -3,838.43% - 19.27% 39.22% 42.03% 39.22% -
Total Cost 1,944,434 1,776,018 2,527,073 1,461,644 1,300,422 1,688,841 777,887 16.48%
-
Net Worth 722,120 596,534 468,709 1,135,011 973,283 929,873 312,721 14.96%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 5,972 8,963 - 27,836 11,854 -
Div Payout % - - 0.00% 9.11% - 83.00% 23.79% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 722,120 596,534 468,709 1,135,011 973,283 929,873 312,721 14.96%
NOSH 596,793 596,534 600,909 597,374 597,106 596,073 118,455 30.91%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.74% 20.53% -35.21% 11.07% 5.10% 3.64% 6.02% -
ROE 3.13% 37.79% -156.49% 8.67% 1.45% 3.61% 15.94% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 345.67 374.62 311.04 275.14 229.48 294.02 698.76 -11.06%
EPS 3.79 37.79 -122.07 16.47 2.36 5.63 42.07 -33.03%
DPS 0.00 0.00 1.00 1.50 0.00 4.67 10.00 -
NAPS 1.21 1.00 0.78 1.90 1.63 1.56 2.64 -12.18%
Adjusted Per Share Value based on latest NOSH - 597,374
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 231.64 250.93 209.87 184.56 153.86 196.79 92.94 16.43%
EPS 2.54 25.32 -82.36 11.05 1.58 3.77 5.60 -12.34%
DPS 0.00 0.00 0.67 1.01 0.00 3.13 1.33 -
NAPS 0.8108 0.6698 0.5263 1.2745 1.0929 1.0441 0.3511 14.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.78 0.93 0.71 3.00 1.10 0.94 6.55 -
P/RPS 0.23 0.25 0.23 1.09 0.48 0.32 0.94 -20.90%
P/EPS 20.60 2.46 -0.58 18.21 46.57 16.71 15.57 4.77%
EY 4.85 40.64 -171.92 5.49 2.15 5.99 6.42 -4.56%
DY 0.00 0.00 1.41 0.50 0.00 4.97 1.53 -
P/NAPS 0.64 0.93 0.91 1.58 0.67 0.60 2.48 -20.20%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 20/11/09 20/11/08 26/11/07 21/11/06 24/11/05 29/11/04 -
Price 0.78 0.88 0.62 2.42 1.15 0.77 6.45 -
P/RPS 0.23 0.23 0.20 0.88 0.50 0.26 0.92 -20.62%
P/EPS 20.60 2.33 -0.51 14.69 48.69 13.69 15.33 5.04%
EY 4.85 42.95 -196.88 6.81 2.05 7.31 6.52 -4.80%
DY 0.00 0.00 1.61 0.62 0.00 6.06 1.55 -
P/NAPS 0.64 0.88 0.79 1.27 0.71 0.49 2.44 -19.98%

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