[RANHILL] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -8.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,471,309 1,439,866 1,407,800 1,455,054 1,430,180 1,403,588 1,379,004 4.40%
PBT 189,550 189,694 172,512 185,308 185,676 185,112 111,332 42.53%
Tax -69,870 -78,536 -66,392 -71,345 -64,338 -58,462 -62,856 7.30%
NP 119,680 111,158 106,120 113,963 121,337 126,650 48,476 82.56%
-
NP to SH 73,872 60,416 62,776 72,120 78,420 89,346 27,624 92.54%
-
Tax Rate 36.86% 41.40% 38.49% 38.50% 34.65% 31.58% 56.46% -
Total Cost 1,351,629 1,328,708 1,301,680 1,341,091 1,308,842 1,276,938 1,330,528 1.05%
-
Net Worth 595,171 568,522 577,405 577,405 0 0 0 -
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 11,844 - - 69,288 - - - -
Div Payout % 16.03% - - 96.07% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 595,171 568,522 577,405 577,405 0 0 0 -
NOSH 888,316 888,316 888,316 888,316 888,316 888,316 888,316 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.13% 7.72% 7.54% 7.83% 8.48% 9.02% 3.52% -
ROE 12.41% 10.63% 10.87% 12.49% 0.00% 0.00% 0.00% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 165.63 162.09 158.48 163.80 161.00 158.01 155.24 4.40%
EPS 8.32 6.80 7.08 8.77 9.80 11.82 4.44 51.93%
DPS 1.33 0.00 0.00 7.80 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.65 0.65 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 888,316
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 113.46 111.03 108.56 112.20 110.29 108.24 106.34 4.41%
EPS 5.70 4.66 4.84 5.56 6.05 6.89 2.13 92.63%
DPS 0.91 0.00 0.00 5.34 0.00 0.00 0.00 -
NAPS 0.459 0.4384 0.4453 0.4453 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 - - - - - -
Price 0.805 0.84 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.49 0.52 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.68 12.35 0.00 0.00 0.00 0.00 0.00 -
EY 10.33 8.10 0.00 0.00 0.00 0.00 0.00 -
DY 1.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.31 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 13/11/17 28/08/17 19/05/17 - - - - -
Price 0.725 0.815 0.85 0.00 0.00 0.00 0.00 -
P/RPS 0.44 0.50 0.54 0.00 0.00 0.00 0.00 -
P/EPS 8.72 11.98 12.03 0.00 0.00 0.00 0.00 -
EY 11.47 8.35 8.31 0.00 0.00 0.00 0.00 -
DY 1.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.27 1.31 0.00 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