RANHILL UTILITIES BERHAD

KLSE (MYR): RANHILL (5272)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

1.38

Today's Change

+0.01 (0.73%)

Day's Change

1.36 - 1.42

Trading Volume

5,744,400

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 2,280,844 2,280,844 2,280,844 1,726,403 1,531,087 1,478,409 1,629,943 1,559,856 1,476,002 1,455,054 6.62%
PBT 147,881 147,881 147,881 199,625 93,704 92,815 236,383 155,613 194,793 185,308 -3.17%
Tax -43,856 -43,856 -43,856 -55,770 -27,608 -30,368 -105,125 -67,074 -69,241 -71,345 -6.71%
NP 104,025 104,025 104,025 143,855 66,096 62,447 131,258 88,539 125,552 113,963 -1.29%
-
NP to SH 57,885 57,885 57,885 96,741 30,580 36,492 81,505 45,548 77,859 72,120 -3.09%
-
Tax Rate 29.66% 29.66% 29.66% 27.94% 29.46% 32.72% 44.47% 43.10% 35.55% 38.50% -
Total Cost 2,176,819 2,176,819 2,176,819 1,582,548 1,464,991 1,415,962 1,498,685 1,471,317 1,350,450 1,341,091 7.16%
-
Net Worth 786,599 786,599 786,599 773,182 764,591 459,826 586,286 550,755 604,054 577,405 4.51%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 45,132 45,102 45,132 10,180 29,028 42,239 53,298 35,532 44,415 69,288 -5.93%
Div Payout % 77.97% 77.92% 77.97% 10.52% 94.93% 115.75% 65.39% 78.01% 57.05% 96.07% -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 786,599 786,599 786,599 773,182 764,591 459,826 586,286 550,755 604,054 577,405 4.51%
NOSH 1,296,785 1,296,785 1,296,785 1,295,917 1,295,917 1,072,936 1,065,975 888,316 888,316 888,316 5.55%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.56% 4.56% 4.56% 8.33% 4.32% 4.22% 8.05% 5.68% 8.51% 7.83% -
ROE 7.36% 7.36% 7.36% 12.51% 4.00% 7.94% 13.90% 8.27% 12.89% 12.49% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 176.88 176.88 176.88 133.97 118.15 138.25 152.91 175.60 166.16 163.80 1.10%
EPS 4.49 4.49 4.49 7.51 2.62 3.42 7.65 5.13 8.76 8.77 -9.11%
DPS 3.50 3.50 3.50 0.79 2.24 3.95 5.00 4.00 5.00 7.80 -10.81%
NAPS 0.61 0.61 0.61 0.60 0.59 0.43 0.55 0.62 0.68 0.65 -0.90%
Adjusted Per Share Value based on latest NOSH - 1,296,785
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 175.88 175.88 175.88 133.13 118.07 114.01 125.69 120.29 113.82 112.20 6.62%
EPS 4.46 4.46 4.46 7.46 2.36 2.81 6.29 3.51 6.00 5.56 -3.09%
DPS 3.48 3.48 3.48 0.79 2.24 3.26 4.11 2.74 3.43 5.34 -5.93%
NAPS 0.6066 0.6066 0.6066 0.5962 0.5896 0.3546 0.4521 0.4247 0.4658 0.4453 4.51%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 29/12/23 29/12/23 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 - -
Price 0.90 0.90 0.90 0.455 0.545 0.905 1.07 1.20 0.80 0.00 -
P/RPS 0.51 0.51 0.51 0.34 0.46 0.65 0.70 0.68 0.48 0.00 -
P/EPS 20.05 20.05 20.05 6.06 23.10 26.52 13.99 23.40 9.13 0.00 -
EY 4.99 4.99 4.99 16.50 4.33 3.77 7.15 4.27 10.96 0.00 -
DY 3.89 3.89 3.89 1.74 4.11 4.36 4.67 3.33 6.25 0.00 -
P/NAPS 1.48 1.48 1.48 0.76 0.92 2.10 1.95 1.94 1.18 0.00 -
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 29/02/24 29/02/24 29/02/24 24/02/23 25/02/22 29/03/21 27/02/20 28/02/19 13/02/18 - -
Price 1.13 1.13 1.13 0.445 0.525 0.835 0.96 1.34 0.71 0.00 -
P/RPS 0.64 0.64 0.64 0.33 0.44 0.60 0.63 0.76 0.43 0.00 -
P/EPS 25.17 25.17 25.17 5.93 22.25 24.47 12.56 26.13 8.10 0.00 -
EY 3.97 3.97 3.97 16.87 4.49 4.09 7.96 3.83 12.34 0.00 -
DY 3.10 3.10 3.10 1.78 4.27 4.73 5.21 2.99 7.04 0.00 -
P/NAPS 1.85 1.85 1.85 0.74 0.89 1.94 1.75 2.16 1.04 0.00 -

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
6 people like this. Showing 50 of 3,630 comments

abcb

Short term Target Price 1.50

1 week ago

abcb

Medium term Target Price 2.50

1 week ago

abcb

Today can reach 1.40

1 week ago

abcb

Limit up 1.55

1 week ago

CapitalB

Take over by ytl and ytl power

1 week ago

NatsukoMishima

Ranhill future fair value should be rm 5 , not a joke because of booming Data center in MALAYSIA , THAILAND ,INDONESIA ,SPORE , they need a lot of water liquid for cooling sytem , ranhill annual np can very easily hit 100 million !

1 week ago

NatsukoMishima

Today buying volumn is not from bilis ! It is China funds !

1 week ago

troy88

Just like YTL group, now is the time for next phase of bull run for Ranhill..

1 week ago

thye82

what is 0.5000 : 100.0000?

1 week ago

NatsukoMishima

If u have 100 units , u can get half share . Meaning if u have 200 units u will get free 1 share ! Since the TP will hit atleast rm 2.xx , it s good chance to buy ranhill now for free share n robust capital gain later !

1 week ago

RiskRover

Get free shares instead of dividend 😁

1 week ago

NatsukoMishima

Ranhill atleast minimum worth above rm 2.xx in short term , mid to long term worth rm 5 !

1 week ago

NatsukoMishima

Big banker keep buying ranhill now for share dividen ! What are u waiting for ?

1 week ago

speakup

FOMO!!!!
Rebutttttttttttt!!!!!
All in!!!!!!!
Ini kalilahhhhhhh!!!!!!

1 week ago

Michael Kwok

Ranhill 1.38
Sell call on strength
Let wait for correction 4-6 days then consider.
8/5/24 9am

1 week ago

Kim

RM1.55 today =)

1 week ago

speakup

If ranhill drop we blame michael

1 week ago

troy88

With YTL powering Ranhill, it has the potential to return to it's glory days of above RM4

1 week ago

yongyong88

correction coming. bull need to rest

1 week ago

Gentingbig

guys i am waiting for ranhill to take a break then only collect. at this level too high to jump in or still can?

1 week ago

NatsukoMishima

If u wait u will miss the boat , this is ytl pattern 2.0 ! I regret no more capital to buy ytl brothers !

1 week ago

NatsukoMishima

Dont wait!

1 week ago

speakup

FOMO!!!!
Rebutttttttttttt!!!!!
All in!!!!!!!
Ini kalilahhhhhhh!!!!!!

1 week ago

NatsukoMishima

Ytl 2.0

1 week ago

Ravi Kumar

Big money still parked inside just like in YTL,YTLP, Dayang, KGB, KGB-WVB etc

1 week ago

RiskRover

Who regrets not buying it at RM1 or below that time? 😏

1 week ago

hsong

Whats the target price

1 week ago

speakup

dulu when Ranhill 70sen, many ppl i3 say TP 90sen

1 week ago

hng33

Caution about Ranhill for risk of debt provision to Federal gov control PAAB

In April 2023, PAAB has notified Ranhill SAJ on the rejection of Ranhill SAJ application for moratorium on partial lease rental for 2022-2023.

Beside, PAAB, via letter dated 15 May 2023 inform Ranhill SAJ it will charge late payment intereswt on outstanding lease payment begin from 1 June 2023 at rate 6.65% pa

On 25 oct 2023, Ranhill SAJ received demand letter from PAAB in relation to partial lease rental for 2022-2023amounting to RM 95.1 m (Source: Ranhill annual report 2023, page 147)

6 days ago

Ravi1969

lol

6 days ago

speakup

Hng33 want ranhill limit down

6 days ago

User5842

LOI being signed for Nusantara development, potential growth?
https://www.vibizmedia.com/?p=387019

4 days ago

Ravi1969

Walau wei LU

4 days ago

NatsukoMishima

Vstecs already limit up last week , can ranhill repeat the rally ??

3 days ago

RiskRover

Vstecs and Ranhill have the same operators?

3 days ago

speakup

Operator is Francis?

3 days ago

troy88

This one can anytime shoot up after YTLP bull run..

2 days ago

NatsukoMishima

Let ranhill manage selangor water supply better !

2 days ago

GSX1111

How is the Ranhill water biz in Johor perform ?

2 days ago

GSX1111

if pure based on data center extra demand on water, what will be its EPS FY25?

2 days ago

RiskRover

EPS FY25 will be more than RM5, I estimate

1 day ago

steven rt

Anyone know about Ranhills upcoming bonus issue, ex 20/5/24?

8 hours ago

charlie chia

Is for dividend 0.5 share : 100 shares

8 hours ago

NatsukoMishima

New CEO coming , skyrocket !

5 hours ago

Post a Comment