[RANHILL] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 40.53%
YoY- 7.96%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,141,695 739,756 360,286 1,476,002 1,103,482 719,933 351,950 118.97%
PBT 136,462 91,658 48,284 194,793 142,163 94,847 43,128 115.37%
Tax -50,784 -34,408 -17,344 -69,241 -52,403 -39,268 -16,598 110.61%
NP 85,678 57,250 30,940 125,552 89,760 55,579 26,530 118.32%
-
NP to SH 50,057 33,572 18,140 77,859 55,404 30,208 15,694 116.52%
-
Tax Rate 37.21% 37.54% 35.92% 35.55% 36.86% 41.40% 38.49% -
Total Cost 1,056,017 682,506 329,346 1,350,450 1,013,722 664,354 325,420 119.03%
-
Net Worth 577,405 577,405 577,405 604,054 595,171 568,522 577,405 0.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 17,766 - - 44,415 8,883 - - -
Div Payout % 35.49% - - 57.05% 16.03% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 577,405 577,405 577,405 604,054 595,171 568,522 577,405 0.00%
NOSH 888,316 888,316 888,316 888,316 888,316 888,316 888,316 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.50% 7.74% 8.59% 8.51% 8.13% 7.72% 7.54% -
ROE 8.67% 5.81% 3.14% 12.89% 9.31% 5.31% 2.72% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 128.52 83.28 40.56 166.16 124.22 81.04 39.62 118.97%
EPS 5.64 3.78 2.04 8.76 6.24 3.40 1.77 116.38%
DPS 2.00 0.00 0.00 5.00 1.00 0.00 0.00 -
NAPS 0.65 0.65 0.65 0.68 0.67 0.64 0.65 0.00%
Adjusted Per Share Value based on latest NOSH - 888,316
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 88.04 57.05 27.78 113.82 85.09 55.52 27.14 118.97%
EPS 3.86 2.59 1.40 6.00 4.27 2.33 1.21 116.55%
DPS 1.37 0.00 0.00 3.43 0.69 0.00 0.00 -
NAPS 0.4453 0.4453 0.4453 0.4658 0.459 0.4384 0.4453 0.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 - -
Price 0.94 0.68 0.69 0.80 0.805 0.84 0.00 -
P/RPS 0.73 0.82 1.70 0.48 0.65 1.04 0.00 -
P/EPS 16.68 17.99 33.79 9.13 12.91 24.70 0.00 -
EY 5.99 5.56 2.96 10.96 7.75 4.05 0.00 -
DY 2.13 0.00 0.00 6.25 1.24 0.00 0.00 -
P/NAPS 1.45 1.05 1.06 1.18 1.20 1.31 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 13/11/18 09/08/18 07/05/18 13/02/18 13/11/17 28/08/17 19/05/17 -
Price 1.16 0.68 0.695 0.71 0.725 0.815 0.85 -
P/RPS 0.90 0.82 1.71 0.43 0.58 1.01 2.15 -44.01%
P/EPS 20.59 17.99 34.03 8.10 11.62 23.97 48.11 -43.17%
EY 4.86 5.56 2.94 12.34 8.60 4.17 2.08 75.99%
DY 1.72 0.00 0.00 7.04 1.38 0.00 0.00 -
P/NAPS 1.78 1.05 1.07 1.04 1.08 1.27 1.31 22.65%

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