[RANHILL] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
13-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 83.41%
YoY- -5.8%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 739,756 360,286 1,476,002 1,103,482 719,933 351,950 1,455,054 -36.37%
PBT 91,658 48,284 194,793 142,163 94,847 43,128 185,308 -37.53%
Tax -34,408 -17,344 -69,241 -52,403 -39,268 -16,598 -71,345 -38.58%
NP 57,250 30,940 125,552 89,760 55,579 26,530 113,963 -36.88%
-
NP to SH 33,572 18,140 77,859 55,404 30,208 15,694 72,120 -40.02%
-
Tax Rate 37.54% 35.92% 35.55% 36.86% 41.40% 38.49% 38.50% -
Total Cost 682,506 329,346 1,350,450 1,013,722 664,354 325,420 1,341,091 -36.33%
-
Net Worth 577,405 577,405 604,054 595,171 568,522 577,405 577,405 0.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 44,415 8,883 - - 69,288 -
Div Payout % - - 57.05% 16.03% - - 96.07% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 577,405 577,405 604,054 595,171 568,522 577,405 577,405 0.00%
NOSH 888,316 888,316 888,316 888,316 888,316 888,316 888,316 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.74% 8.59% 8.51% 8.13% 7.72% 7.54% 7.83% -
ROE 5.81% 3.14% 12.89% 9.31% 5.31% 2.72% 12.49% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 83.28 40.56 166.16 124.22 81.04 39.62 163.80 -36.37%
EPS 3.78 2.04 8.76 6.24 3.40 1.77 8.77 -43.02%
DPS 0.00 0.00 5.00 1.00 0.00 0.00 7.80 -
NAPS 0.65 0.65 0.68 0.67 0.64 0.65 0.65 0.00%
Adjusted Per Share Value based on latest NOSH - 888,316
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 57.05 27.78 113.82 85.09 55.52 27.14 112.20 -36.37%
EPS 2.59 1.40 6.00 4.27 2.33 1.21 5.56 -39.99%
DPS 0.00 0.00 3.43 0.69 0.00 0.00 5.34 -
NAPS 0.4453 0.4453 0.4658 0.459 0.4384 0.4453 0.4453 0.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 - - -
Price 0.68 0.69 0.80 0.805 0.84 0.00 0.00 -
P/RPS 0.82 1.70 0.48 0.65 1.04 0.00 0.00 -
P/EPS 17.99 33.79 9.13 12.91 24.70 0.00 0.00 -
EY 5.56 2.96 10.96 7.75 4.05 0.00 0.00 -
DY 0.00 0.00 6.25 1.24 0.00 0.00 0.00 -
P/NAPS 1.05 1.06 1.18 1.20 1.31 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 09/08/18 07/05/18 13/02/18 13/11/17 28/08/17 19/05/17 - -
Price 0.68 0.695 0.71 0.725 0.815 0.85 0.00 -
P/RPS 0.82 1.71 0.43 0.58 1.01 2.15 0.00 -
P/EPS 17.99 34.03 8.10 11.62 23.97 48.11 0.00 -
EY 5.56 2.94 12.34 8.60 4.17 2.08 0.00 -
DY 0.00 0.00 7.04 1.38 0.00 0.00 0.00 -
P/NAPS 1.05 1.07 1.04 1.08 1.27 1.31 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