[RANHILL] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -78.24%
YoY- 127.25%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,476,002 1,103,482 719,933 351,950 1,455,054 1,072,635 701,794 63.93%
PBT 194,793 142,163 94,847 43,128 185,308 139,257 92,556 64.00%
Tax -69,241 -52,403 -39,268 -16,598 -71,345 -48,254 -29,231 77.41%
NP 125,552 89,760 55,579 26,530 113,963 91,003 63,325 57.62%
-
NP to SH 77,859 55,404 30,208 15,694 72,120 58,815 44,673 44.67%
-
Tax Rate 35.55% 36.86% 41.40% 38.49% 38.50% 34.65% 31.58% -
Total Cost 1,350,450 1,013,722 664,354 325,420 1,341,091 981,632 638,469 64.55%
-
Net Worth 604,054 595,171 568,522 577,405 577,405 0 0 -
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 44,415 8,883 - - 69,288 - - -
Div Payout % 57.05% 16.03% - - 96.07% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 604,054 595,171 568,522 577,405 577,405 0 0 -
NOSH 888,316 888,316 888,316 888,316 888,316 888,316 888,316 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.51% 8.13% 7.72% 7.54% 7.83% 8.48% 9.02% -
ROE 12.89% 9.31% 5.31% 2.72% 12.49% 0.00% 0.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 166.16 124.22 81.04 39.62 163.80 120.75 79.00 63.93%
EPS 8.76 6.24 3.40 1.77 8.77 7.35 5.91 29.90%
DPS 5.00 1.00 0.00 0.00 7.80 0.00 0.00 -
NAPS 0.68 0.67 0.64 0.65 0.65 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 888,316
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 113.82 85.09 55.52 27.14 112.20 82.71 54.12 63.92%
EPS 6.00 4.27 2.33 1.21 5.56 4.54 3.44 44.75%
DPS 3.43 0.69 0.00 0.00 5.34 0.00 0.00 -
NAPS 0.4658 0.459 0.4384 0.4453 0.4453 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 - - - - -
Price 0.80 0.805 0.84 0.00 0.00 0.00 0.00 -
P/RPS 0.48 0.65 1.04 0.00 0.00 0.00 0.00 -
P/EPS 9.13 12.91 24.70 0.00 0.00 0.00 0.00 -
EY 10.96 7.75 4.05 0.00 0.00 0.00 0.00 -
DY 6.25 1.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.20 1.31 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 13/11/17 28/08/17 19/05/17 - - - -
Price 0.71 0.725 0.815 0.85 0.00 0.00 0.00 -
P/RPS 0.43 0.58 1.01 2.15 0.00 0.00 0.00 -
P/EPS 8.10 11.62 23.97 48.11 0.00 0.00 0.00 -
EY 12.34 8.60 4.17 2.08 0.00 0.00 0.00 -
DY 7.04 1.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.08 1.27 1.31 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