[RANHILL] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
13-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -10.72%
YoY- 5.53%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,649,143 1,604,621 1,559,856 1,514,215 1,495,825 1,484,338 1,476,002 7.69%
PBT 163,812 156,917 155,613 189,092 191,604 199,949 194,793 -10.93%
Tax -68,332 -66,390 -67,074 -67,622 -64,381 -69,987 -69,241 -0.87%
NP 95,480 90,527 88,539 121,470 127,223 129,962 125,552 -16.72%
-
NP to SH 52,014 48,775 45,548 72,512 81,223 80,305 77,859 -23.63%
-
Tax Rate 41.71% 42.31% 43.10% 35.76% 33.60% 35.00% 35.55% -
Total Cost 1,553,663 1,514,094 1,471,317 1,392,745 1,368,602 1,354,376 1,350,450 9.82%
-
Net Worth 575,626 559,639 550,755 577,405 577,405 577,405 604,054 -3.17%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 35,532 35,532 35,532 53,298 44,415 44,415 44,415 -13.85%
Div Payout % 68.31% 72.85% 78.01% 73.50% 54.68% 55.31% 57.05% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 575,626 559,639 550,755 577,405 577,405 577,405 604,054 -3.17%
NOSH 1,065,975 888,316 888,316 888,316 888,316 888,316 888,316 12.96%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.79% 5.64% 5.68% 8.02% 8.51% 8.76% 8.51% -
ROE 9.04% 8.72% 8.27% 12.56% 14.07% 13.91% 12.89% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 154.71 180.64 175.60 170.46 168.39 167.10 166.16 -4.66%
EPS 4.88 5.49 5.13 8.16 9.14 9.04 8.76 -32.36%
DPS 3.33 4.00 4.00 6.00 5.00 5.00 5.00 -23.79%
NAPS 0.54 0.63 0.62 0.65 0.65 0.65 0.68 -14.28%
Adjusted Per Share Value based on latest NOSH - 888,316
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 127.17 123.74 120.29 116.77 115.35 114.46 113.82 7.69%
EPS 4.01 3.76 3.51 5.59 6.26 6.19 6.00 -23.61%
DPS 2.74 2.74 2.74 4.11 3.43 3.43 3.43 -13.94%
NAPS 0.4439 0.4316 0.4247 0.4453 0.4453 0.4453 0.4658 -3.16%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.25 1.31 1.20 0.94 0.68 0.69 0.80 -
P/RPS 0.81 0.73 0.68 0.55 0.40 0.41 0.48 41.87%
P/EPS 25.62 23.86 23.40 11.52 7.44 7.63 9.13 99.32%
EY 3.90 4.19 4.27 8.68 13.45 13.10 10.96 -49.87%
DY 2.67 3.05 3.33 6.38 7.35 7.25 6.25 -43.36%
P/NAPS 2.31 2.08 1.94 1.45 1.05 1.06 1.18 56.68%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 14/08/19 02/05/19 28/02/19 13/11/18 09/08/18 07/05/18 13/02/18 -
Price 1.33 1.17 1.34 1.16 0.68 0.695 0.71 -
P/RPS 0.86 0.65 0.76 0.68 0.40 0.42 0.43 58.94%
P/EPS 27.26 21.31 26.13 14.21 7.44 7.69 8.10 125.07%
EY 3.67 4.69 3.83 7.04 13.45 13.01 12.34 -55.54%
DY 2.51 3.42 2.99 5.17 7.35 7.19 7.04 -49.81%
P/NAPS 2.46 1.86 2.16 1.78 1.05 1.07 1.04 77.80%

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