[RANHILL] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
13-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 22.27%
YoY- -5.8%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,479,512 1,441,144 1,476,002 1,471,309 1,439,866 1,407,800 1,455,054 1.12%
PBT 183,316 193,136 194,793 189,550 189,694 172,512 185,308 -0.71%
Tax -68,816 -69,376 -69,241 -69,870 -78,536 -66,392 -71,345 -2.38%
NP 114,500 123,760 125,552 119,680 111,158 106,120 113,963 0.31%
-
NP to SH 67,144 72,560 77,859 73,872 60,416 62,776 72,120 -4.66%
-
Tax Rate 37.54% 35.92% 35.55% 36.86% 41.40% 38.49% 38.50% -
Total Cost 1,365,012 1,317,384 1,350,450 1,351,629 1,328,708 1,301,680 1,341,091 1.18%
-
Net Worth 577,405 577,405 604,054 595,171 568,522 577,405 577,405 0.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 44,415 11,844 - - 69,288 -
Div Payout % - - 57.05% 16.03% - - 96.07% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 577,405 577,405 604,054 595,171 568,522 577,405 577,405 0.00%
NOSH 888,316 888,316 888,316 888,316 888,316 888,316 888,316 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.74% 8.59% 8.51% 8.13% 7.72% 7.54% 7.83% -
ROE 11.63% 12.57% 12.89% 12.41% 10.63% 10.87% 12.49% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 166.55 162.23 166.16 165.63 162.09 158.48 163.80 1.11%
EPS 7.56 8.16 8.76 8.32 6.80 7.08 8.77 -9.44%
DPS 0.00 0.00 5.00 1.33 0.00 0.00 7.80 -
NAPS 0.65 0.65 0.68 0.67 0.64 0.65 0.65 0.00%
Adjusted Per Share Value based on latest NOSH - 888,316
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 114.09 111.13 113.82 113.46 111.03 108.56 112.20 1.12%
EPS 5.18 5.60 6.00 5.70 4.66 4.84 5.56 -4.62%
DPS 0.00 0.00 3.43 0.91 0.00 0.00 5.34 -
NAPS 0.4453 0.4453 0.4658 0.459 0.4384 0.4453 0.4453 0.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 - - -
Price 0.68 0.69 0.80 0.805 0.84 0.00 0.00 -
P/RPS 0.41 0.43 0.48 0.49 0.52 0.00 0.00 -
P/EPS 9.00 8.45 9.13 9.68 12.35 0.00 0.00 -
EY 11.12 11.84 10.96 10.33 8.10 0.00 0.00 -
DY 0.00 0.00 6.25 1.66 0.00 0.00 0.00 -
P/NAPS 1.05 1.06 1.18 1.20 1.31 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 09/08/18 07/05/18 13/02/18 13/11/17 28/08/17 19/05/17 - -
Price 0.68 0.695 0.71 0.725 0.815 0.85 0.00 -
P/RPS 0.41 0.43 0.43 0.44 0.50 0.54 0.00 -
P/EPS 9.00 8.51 8.10 8.72 11.98 12.03 0.00 -
EY 11.12 11.75 12.34 11.47 8.35 8.31 0.00 -
DY 0.00 0.00 7.04 1.84 0.00 0.00 0.00 -
P/NAPS 1.05 1.07 1.04 1.08 1.27 1.31 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
Be the first to like this. Showing 0 of 0 comments
Post a Comment