Highlights

[RANHILL] YoY Quarter Result on 2019-09-30 [#3]

Stock [RANHILL]: RANHILL HOLDINGS BHD
Announcement Date 07-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -5.58%    YoY -     6.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16  -   -   -  CAGR
Revenue 409,060 401,939 383,549 370,841  -   -   -  3.32%
  YoY % 1.77% 4.79% 3.43% - - - -
  Horiz. % 110.31% 108.39% 103.43% 100.00% - - -
PBT 47,871 44,804 47,316 46,701  -   -   -  0.83%
  YoY % 6.85% -5.31% 1.32% - - - -
  Horiz. % 102.51% 95.94% 101.32% 100.00% - - -
Tax -18,880 -16,376 -13,135 -19,023  -   -   -  -0.25%
  YoY % -15.29% -24.67% 30.95% - - - -
  Horiz. % 99.25% 86.09% 69.05% 100.00% - - -
NP 28,991 28,428 34,181 27,678  -   -   -  1.56%
  YoY % 1.98% -16.83% 23.50% - - - -
  Horiz. % 104.74% 102.71% 123.50% 100.00% - - -
NP to SH 17,630 16,485 25,196 14,142  -   -   -  7.63%
  YoY % 6.95% -34.57% 78.16% - - - -
  Horiz. % 124.66% 116.57% 178.16% 100.00% - - -
Tax Rate 39.44 % 36.55 % 27.76 % 40.73 %  -  %  -  %  -  % -1.07%
  YoY % 7.91% 31.66% -31.84% - - - -
  Horiz. % 96.83% 89.74% 68.16% 100.00% - - -
Total Cost 380,069 373,511 349,368 343,163  -   -   -  3.46%
  YoY % 1.76% 6.91% 1.81% - - - -
  Horiz. % 110.75% 108.84% 101.81% 100.00% - - -
Net Worth 575,626 577,405 595,171 -  -   -   -  -
  YoY % -0.31% -2.99% 0.00% - - - -
  Horiz. % 96.72% 97.01% 100.00% - - - -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16  -   -   -  CAGR
Div 10,659 17,766 8,883 -  -   -   -  -
  YoY % -40.00% 100.00% 0.00% - - - -
  Horiz. % 120.00% 200.00% 100.00% - - - -
Div Payout % 60.46 % 107.77 % 35.26 % - %  -  %  -  %  -  % -
  YoY % -43.90% 205.64% 0.00% - - - -
  Horiz. % 171.47% 305.64% 100.00% - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16  -   -   -  CAGR
Net Worth 575,626 577,405 595,171 -  -   -   -  -
  YoY % -0.31% -2.99% 0.00% - - - -
  Horiz. % 96.72% 97.01% 100.00% - - - -
NOSH 1,065,975 888,316 888,316 888,316  -   -   -  6.27%
  YoY % 20.00% 0.00% 0.00% - - - -
  Horiz. % 120.00% 100.00% 100.00% 100.00% - - -
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16  -   -   -  CAGR
NP Margin 7.09 % 7.07 % 8.91 % 7.46 %  -  %  -  %  -  % -1.68%
  YoY % 0.28% -20.65% 19.44% - - - -
  Horiz. % 95.04% 94.77% 119.44% 100.00% - - -
ROE 3.06 % 2.86 % 4.23 % - %  -  %  -  %  -  % -
  YoY % 6.99% -32.39% 0.00% - - - -
  Horiz. % 72.34% 67.61% 100.00% - - - -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16  -   -   -  CAGR
RPS 38.37 45.25 43.18 41.75  -   -   -  -2.77%
  YoY % -15.20% 4.79% 3.43% - - - -
  Horiz. % 91.90% 108.38% 103.43% 100.00% - - -
EPS 1.65 1.86 2.84 1.59  -   -   -  1.24%
  YoY % -11.29% -34.51% 78.62% - - - -
  Horiz. % 103.77% 116.98% 178.62% 100.00% - - -
DPS 1.00 2.00 1.00 0.00  -   -   -  -
  YoY % -50.00% 100.00% 0.00% - - - -
  Horiz. % 100.00% 200.00% 100.00% - - - -
NAPS 0.5400 0.6500 0.6700 -  -   -   -  -
  YoY % -16.92% -2.99% 0.00% - - - -
  Horiz. % 80.60% 97.01% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 1,065,975
30/09/19 30/09/18 30/09/17 30/09/16  -   -   -  CAGR
RPS 38.37 37.71 35.98 34.79  -   -   -  3.32%
  YoY % 1.75% 4.81% 3.42% - - - -
  Horiz. % 110.29% 108.39% 103.42% 100.00% - - -
EPS 1.65 1.55 2.36 1.33  -   -   -  7.45%
  YoY % 6.45% -34.32% 77.44% - - - -
  Horiz. % 124.06% 116.54% 177.44% 100.00% - - -
DPS 1.00 1.67 0.83 0.00  -   -   -  -
  YoY % -40.12% 101.20% 0.00% - - - -
  Horiz. % 120.48% 201.20% 100.00% - - - -
NAPS 0.5400 0.5417 0.5583 -  -   -   -  -
  YoY % -0.31% -2.97% 0.00% - - - -
  Horiz. % 96.72% 97.03% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16  -   -   -  CAGR
Date 30/09/19 28/09/18 29/09/17 -  -   -   -  -
Price 1.2000 0.9400 0.8050 0.0000  -   -   -  -
P/RPS 3.13 2.08 1.86 0.00  -   -   -  -
  YoY % 50.48% 11.83% 0.00% - - - -
  Horiz. % 168.28% 111.83% 100.00% - - - -
P/EPS 72.56 50.65 28.38 0.00  -   -   -  -
  YoY % 43.26% 78.47% 0.00% - - - -
  Horiz. % 255.67% 178.47% 100.00% - - - -
EY 1.38 1.97 3.52 0.00  -   -   -  -
  YoY % -29.95% -44.03% 0.00% - - - -
  Horiz. % 39.20% 55.97% 100.00% - - - -
DY 0.83 2.13 1.24 0.00  -   -   -  -
  YoY % -61.03% 71.77% 0.00% - - - -
  Horiz. % 66.94% 171.77% 100.00% - - - -
P/NAPS 2.22 1.45 1.20 0.00  -   -   -  -
  YoY % 53.10% 20.83% 0.00% - - - -
  Horiz. % 185.00% 120.83% 100.00% - - - -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16  -   -   -  CAGR
Date 07/11/19 13/11/18 13/11/17 -  -   -   -  -
Price 1.2500 1.1600 0.7250 0.0000  -   -   -  -
P/RPS 3.26 2.56 1.68 0.00  -   -   -  -
  YoY % 27.34% 52.38% 0.00% - - - -
  Horiz. % 194.05% 152.38% 100.00% - - - -
P/EPS 75.58 62.51 25.56 0.00  -   -   -  -
  YoY % 20.91% 144.56% 0.00% - - - -
  Horiz. % 295.70% 244.56% 100.00% - - - -
EY 1.32 1.60 3.91 0.00  -   -   -  -
  YoY % -17.50% -59.08% 0.00% - - - -
  Horiz. % 33.76% 40.92% 100.00% - - - -
DY 0.80 1.72 1.38 0.00  -   -   -  -
  YoY % -53.49% 24.64% 0.00% - - - -
  Horiz. % 57.97% 124.64% 100.00% - - - -
P/NAPS 2.31 1.78 1.08 0.00  -   -   -  -
  YoY % 29.78% 64.81% 0.00% - - - -
  Horiz. % 213.89% 164.81% 100.00% - - - -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers