[RANHILL] QoQ 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- -10.88%
YoY- 68.77%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
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 401,939 379,470 360,286 372,520 383,549 367,983 351,950 9.24%
PBT 44,804 43,374 48,284 52,630 47,316 51,719 43,128 2.57%
Tax -16,376 -17,064 -17,344 -16,838 -13,135 -22,670 -16,598 -0.89%
NP 28,428 26,310 30,940 35,792 34,181 29,049 26,530 4.70%
-
NP to SH 16,485 15,432 18,140 22,455 25,196 14,514 15,694 3.32%
-
Tax Rate 36.55% 39.34% 35.92% 31.99% 27.76% 43.83% 38.49% -
Total Cost 373,511 353,160 329,346 336,728 349,368 338,934 325,420 9.61%
-
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 17,766 - - 35,532 8,883 - - -
Div Payout % 107.77% - - 158.24% 35.26% - - -
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 7.07% 6.93% 8.59% 9.61% 8.91% 7.89% 7.54% -
ROE 2.86% 2.67% 3.14% 3.72% 4.23% 2.55% 2.72% -
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 45.25 42.72 40.56 41.94 43.18 41.42 39.62 9.25%
EPS 1.86 1.74 2.04 2.53 2.84 1.63 1.77 3.35%
DPS 2.00 0.00 0.00 4.00 1.00 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 31.00 29.26 27.78 28.73 29.58 28.38 27.14 9.26%
EPS 1.27 1.19 1.40 1.73 1.94 1.12 1.21 3.27%
DPS 1.37 0.00 0.00 2.74 0.69 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 2.08 1.59 1.70 1.91 1.86 2.03 0.00 -
P/EPS 50.65 39.14 33.79 31.65 28.38 51.41 0.00 -
EY 1.97 2.55 2.96 3.16 3.52 1.95 0.00 -
DY 2.13 0.00 0.00 5.00 1.24 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 2.56 1.59 1.71 1.69 1.68 1.97 2.15 12.32%
P/EPS 62.51 39.14 34.03 28.09 25.56 49.88 48.11 19.05%
EY 1.60 2.55 2.94 3.56 3.91 2.00 2.08 -16.03%
DY 1.72 0.00 0.00 5.63 1.38 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