[RANHILL] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 5.4%
YoY- 7.96%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,522,260 1,479,512 1,441,144 1,476,002 1,471,309 1,439,866 1,407,800 5.34%
PBT 181,949 183,316 193,136 194,793 189,550 189,694 172,512 3.61%
Tax -67,712 -68,816 -69,376 -69,241 -69,870 -78,536 -66,392 1.31%
NP 114,237 114,500 123,760 125,552 119,680 111,158 106,120 5.03%
-
NP to SH 66,742 67,144 72,560 77,859 73,872 60,416 62,776 4.16%
-
Tax Rate 37.21% 37.54% 35.92% 35.55% 36.86% 41.40% 38.49% -
Total Cost 1,408,022 1,365,012 1,317,384 1,350,450 1,351,629 1,328,708 1,301,680 5.36%
-
Net Worth 577,405 577,405 577,405 604,054 595,171 568,522 577,405 0.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 23,688 - - 44,415 11,844 - - -
Div Payout % 35.49% - - 57.05% 16.03% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 577,405 577,405 577,405 604,054 595,171 568,522 577,405 0.00%
NOSH 888,316 888,316 888,316 888,316 888,316 888,316 888,316 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.50% 7.74% 8.59% 8.51% 8.13% 7.72% 7.54% -
ROE 11.56% 11.63% 12.57% 12.89% 12.41% 10.63% 10.87% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 171.36 166.55 162.23 166.16 165.63 162.09 158.48 5.34%
EPS 7.52 7.56 8.16 8.76 8.32 6.80 7.08 4.09%
DPS 2.67 0.00 0.00 5.00 1.33 0.00 0.00 -
NAPS 0.65 0.65 0.65 0.68 0.67 0.64 0.65 0.00%
Adjusted Per Share Value based on latest NOSH - 888,316
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 117.39 114.09 111.13 113.82 113.46 111.03 108.56 5.34%
EPS 5.15 5.18 5.60 6.00 5.70 4.66 4.84 4.22%
DPS 1.83 0.00 0.00 3.43 0.91 0.00 0.00 -
NAPS 0.4453 0.4453 0.4453 0.4658 0.459 0.4384 0.4453 0.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 - -
Price 0.94 0.68 0.69 0.80 0.805 0.84 0.00 -
P/RPS 0.55 0.41 0.43 0.48 0.49 0.52 0.00 -
P/EPS 12.51 9.00 8.45 9.13 9.68 12.35 0.00 -
EY 7.99 11.12 11.84 10.96 10.33 8.10 0.00 -
DY 2.84 0.00 0.00 6.25 1.66 0.00 0.00 -
P/NAPS 1.45 1.05 1.06 1.18 1.20 1.31 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 13/11/18 09/08/18 07/05/18 13/02/18 13/11/17 28/08/17 19/05/17 -
Price 1.16 0.68 0.695 0.71 0.725 0.815 0.85 -
P/RPS 0.68 0.41 0.43 0.43 0.44 0.50 0.54 16.59%
P/EPS 15.44 9.00 8.51 8.10 8.72 11.98 12.03 18.08%
EY 6.48 11.12 11.75 12.34 11.47 8.35 8.31 -15.26%
DY 2.30 0.00 0.00 7.04 1.84 0.00 0.00 -
P/NAPS 1.78 1.05 1.07 1.04 1.08 1.27 1.31 22.65%

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