[RANHILL] QoQ TTM 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- 3.14%
YoY- -0.75%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
TTM 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 1,514,215 1,495,825 1,484,338 1,476,002 1,485,901 1,473,193 3.87%
PBT 155,613 189,092 191,604 199,949 194,793 188,214 187,599 -11.68%
Tax -67,074 -67,622 -64,381 -69,987 -69,241 -75,494 -81,382 -12.06%
NP 88,539 121,470 127,223 129,962 125,552 112,720 106,217 -11.39%
-
NP to SH 45,548 72,512 81,223 80,305 77,859 68,709 57,655 -14.50%
-
Tax Rate 43.10% 35.76% 33.60% 35.00% 35.55% 40.11% 43.38% -
Total Cost 1,471,317 1,392,745 1,368,602 1,354,376 1,350,450 1,373,181 1,366,976 5.01%
-
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 53,298 44,415 44,415 44,415 62,182 53,298 -23.62%
Div Payout % 78.01% 73.50% 54.68% 55.31% 57.05% 90.50% 92.44% -
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% 8.02% 8.51% 8.76% 8.51% 7.59% 7.21% -
ROE 8.27% 12.56% 14.07% 13.91% 12.89% 11.54% 10.14% -
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 175.60 170.46 168.39 167.10 166.16 167.27 165.84 3.87%
EPS 5.13 8.16 9.14 9.04 8.76 7.73 6.49 -14.47%
DPS 4.00 6.00 5.00 5.00 5.00 7.00 6.00 -23.62%
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 120.29 116.77 115.35 114.46 113.82 114.58 113.60 3.87%
EPS 3.51 5.59 6.26 6.19 6.00 5.30 4.45 -14.59%
DPS 2.74 4.11 3.43 3.43 3.43 4.80 4.11 -23.62%
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 0.55 0.40 0.41 0.48 0.48 0.51 21.07%
P/EPS 23.40 11.52 7.44 7.63 9.13 10.41 12.94 48.26%
EY 4.27 8.68 13.45 13.10 10.96 9.61 7.73 -32.60%
DY 3.33 6.38 7.35 7.25 6.25 8.70 7.14 -39.77%
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 - - -
Price 1.34 1.16 0.68 0.695 0.71 0.00 0.00 -
P/RPS 0.76 0.68 0.40 0.42 0.43 0.00 0.00 -
P/EPS 26.13 14.21 7.44 7.69 8.10 0.00 0.00 -
EY 3.83 7.04 13.45 13.01 12.34 0.00 0.00 -
DY 2.99 5.17 7.35 7.19 7.04 0.00 0.00 -
P/NAPS 2.16 1.78 1.05 1.07 1.04 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