[RANHILL_OLD] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 53.69%
YoY- -27.5%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,026,714 2,231,233 1,730,568 1,484,509 1,630,266 1,146,007 861,296 15.32%
PBT 14,178 -582,730 187,790 154,432 144,712 91,904 83,848 -25.62%
Tax 461,034 -77,385 -47,556 -44,228 -38,985 -54,356 -29,590 -
NP 475,212 -660,115 140,234 110,204 105,727 37,548 54,258 43.54%
-
NP to SH 241,758 -729,184 54,410 36,819 50,785 37,548 54,258 28.26%
-
Tax Rate -3,251.76% - 25.32% 28.64% 26.94% 59.14% 35.29% -
Total Cost 1,551,502 2,891,348 1,590,334 1,374,305 1,524,539 1,108,459 807,038 11.50%
-
Net Worth 704,702 0 1,140,352 1,016,515 985,986 917,999 295,074 15.60%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 5,972 8,963 - 8,979 18,857 11,854 -
Div Payout % - 0.00% 16.47% - 17.68% 50.22% 21.85% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 704,702 0 1,140,352 1,016,515 985,986 917,999 295,074 15.60%
NOSH 597,205 598,536 597,043 597,950 597,567 600,000 118,503 30.92%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 23.45% -29.59% 8.10% 7.42% 6.49% 3.28% 6.30% -
ROE 34.31% 0.00% 4.77% 3.62% 5.15% 4.09% 18.39% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 339.37 372.78 289.86 248.27 272.82 191.00 726.81 -11.91%
EPS 40.48 -121.83 9.11 6.16 8.50 6.26 45.79 -2.03%
DPS 0.00 1.00 1.50 0.00 1.50 3.14 10.00 -
NAPS 1.18 0.00 1.91 1.70 1.65 1.53 2.49 -11.69%
Adjusted Per Share Value based on latest NOSH - 597,950
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 227.57 250.54 194.32 166.69 183.06 128.68 96.71 15.32%
EPS 27.15 -81.88 6.11 4.13 5.70 4.22 6.09 28.27%
DPS 0.00 0.67 1.01 0.00 1.01 2.12 1.33 -
NAPS 0.7913 0.00 1.2805 1.1414 1.1071 1.0308 0.3313 15.60%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.79 0.73 1.61 1.27 1.35 1.80 8.25 -
P/RPS 0.23 0.20 0.56 0.51 0.49 0.94 1.14 -23.40%
P/EPS 1.95 -0.60 17.67 20.63 15.88 28.76 18.02 -30.95%
EY 51.24 -166.89 5.66 4.85 6.30 3.48 5.55 44.81%
DY 0.00 1.37 0.93 0.00 1.11 1.75 1.21 -
P/NAPS 0.67 0.00 0.84 0.75 0.82 1.18 3.31 -23.36%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 22/05/09 30/05/08 24/05/07 01/06/06 31/05/05 24/05/04 -
Price 0.69 0.92 1.35 1.74 1.32 1.37 6.85 -
P/RPS 0.20 0.25 0.47 0.70 0.48 0.72 0.94 -22.72%
P/EPS 1.70 -0.76 14.81 28.26 15.53 21.89 14.96 -30.39%
EY 58.67 -132.42 6.75 3.54 6.44 4.57 6.68 43.61%
DY 0.00 1.08 1.11 0.00 1.14 2.29 1.46 -
P/NAPS 0.58 0.00 0.71 1.02 0.80 0.90 2.75 -22.83%

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