[RANHILL] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 17.96%
YoY- 127.25%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 372,520 383,549 367,983 351,950 382,419 370,841 357,043 2.86%
PBT 52,630 47,316 51,719 43,128 46,051 46,701 64,723 -12.84%
Tax -16,838 -13,135 -22,670 -16,598 -23,091 -19,023 -13,517 15.72%
NP 35,792 34,181 29,049 26,530 22,960 27,678 51,206 -21.18%
-
NP to SH 22,455 25,196 14,514 15,694 13,305 14,142 37,767 -29.22%
-
Tax Rate 31.99% 27.76% 43.83% 38.49% 50.14% 40.73% 20.88% -
Total Cost 336,728 349,368 338,934 325,420 359,459 343,163 305,837 6.60%
-
Net Worth 604,054 595,171 568,522 577,405 577,405 0 0 -
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 35,532 8,883 - - 53,298 - - -
Div Payout % 158.24% 35.26% - - 400.59% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 604,054 595,171 568,522 577,405 577,405 0 0 -
NOSH 888,316 888,316 888,316 888,316 888,316 888,316 888,316 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.61% 8.91% 7.89% 7.54% 6.00% 7.46% 14.34% -
ROE 3.72% 4.23% 2.55% 2.72% 2.30% 0.00% 0.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 41.94 43.18 41.42 39.62 43.05 41.75 40.19 2.87%
EPS 2.53 2.84 1.63 1.77 1.50 1.59 4.25 -29.16%
DPS 4.00 1.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 0.68 0.67 0.64 0.65 0.65 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 888,316
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 28.73 29.58 28.38 27.14 29.49 28.60 27.53 2.87%
EPS 1.73 1.94 1.12 1.21 1.03 1.09 2.91 -29.23%
DPS 2.74 0.69 0.00 0.00 4.11 0.00 0.00 -
NAPS 0.4658 0.459 0.4384 0.4453 0.4453 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 - - - - -
Price 0.80 0.805 0.84 0.00 0.00 0.00 0.00 -
P/RPS 1.91 1.86 2.03 0.00 0.00 0.00 0.00 -
P/EPS 31.65 28.38 51.41 0.00 0.00 0.00 0.00 -
EY 3.16 3.52 1.95 0.00 0.00 0.00 0.00 -
DY 5.00 1.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.20 1.31 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 13/11/17 28/08/17 19/05/17 - - - -
Price 0.71 0.725 0.815 0.85 0.00 0.00 0.00 -
P/RPS 1.69 1.68 1.97 2.15 0.00 0.00 0.00 -
P/EPS 28.09 25.56 49.88 48.11 0.00 0.00 0.00 -
EY 3.56 3.91 2.00 2.08 0.00 0.00 0.00 -
DY 5.63 1.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.08 1.27 1.31 0.00 0.00 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