[RANHILL] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
07-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -76.7%
YoY- 15.59%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,559,856 1,141,695 739,756 360,286 1,476,002 1,103,482 719,933 67.20%
PBT 155,613 136,462 91,658 48,284 194,793 142,163 94,847 38.98%
Tax -67,074 -50,784 -34,408 -17,344 -69,241 -52,403 -39,268 42.75%
NP 88,539 85,678 57,250 30,940 125,552 89,760 55,579 36.28%
-
NP to SH 45,548 50,057 33,572 18,140 77,859 55,404 30,208 31.39%
-
Tax Rate 43.10% 37.21% 37.54% 35.92% 35.55% 36.86% 41.40% -
Total Cost 1,471,317 1,056,017 682,506 329,346 1,350,450 1,013,722 664,354 69.65%
-
Net Worth 550,755 577,405 577,405 577,405 604,054 595,171 568,522 -2.08%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 35,532 17,766 - - 44,415 8,883 - -
Div Payout % 78.01% 35.49% - - 57.05% 16.03% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 550,755 577,405 577,405 577,405 604,054 595,171 568,522 -2.08%
NOSH 888,316 888,316 888,316 888,316 888,316 888,316 888,316 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.68% 7.50% 7.74% 8.59% 8.51% 8.13% 7.72% -
ROE 8.27% 8.67% 5.81% 3.14% 12.89% 9.31% 5.31% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 175.60 128.52 83.28 40.56 166.16 124.22 81.04 67.21%
EPS 5.13 5.64 3.78 2.04 8.76 6.24 3.40 31.45%
DPS 4.00 2.00 0.00 0.00 5.00 1.00 0.00 -
NAPS 0.62 0.65 0.65 0.65 0.68 0.67 0.64 -2.08%
Adjusted Per Share Value based on latest NOSH - 888,316
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 120.29 88.04 57.05 27.78 113.82 85.09 55.52 67.20%
EPS 3.51 3.86 2.59 1.40 6.00 4.27 2.33 31.31%
DPS 2.74 1.37 0.00 0.00 3.43 0.69 0.00 -
NAPS 0.4247 0.4453 0.4453 0.4453 0.4658 0.459 0.4384 -2.08%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.20 0.94 0.68 0.69 0.80 0.805 0.84 -
P/RPS 0.68 0.73 0.82 1.70 0.48 0.65 1.04 -24.60%
P/EPS 23.40 16.68 17.99 33.79 9.13 12.91 24.70 -3.53%
EY 4.27 5.99 5.56 2.96 10.96 7.75 4.05 3.57%
DY 3.33 2.13 0.00 0.00 6.25 1.24 0.00 -
P/NAPS 1.94 1.45 1.05 1.06 1.18 1.20 1.31 29.83%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 13/11/18 09/08/18 07/05/18 13/02/18 13/11/17 28/08/17 -
Price 1.34 1.16 0.68 0.695 0.71 0.725 0.815 -
P/RPS 0.76 0.90 0.82 1.71 0.43 0.58 1.01 -17.22%
P/EPS 26.13 20.59 17.99 34.03 8.10 11.62 23.97 5.90%
EY 3.83 4.86 5.56 2.94 12.34 8.60 4.17 -5.49%
DY 2.99 1.72 0.00 0.00 7.04 1.38 0.00 -
P/NAPS 2.16 1.78 1.05 1.07 1.04 1.08 1.27 42.34%

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