[RANHILL] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
13-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 6.82%
YoY- -34.57%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 423,992 405,051 418,161 401,939 379,470 360,286 372,520 9.03%
PBT 50,269 49,588 19,151 44,804 43,374 48,284 52,630 -3.02%
Tax -19,006 -16,660 -16,290 -16,376 -17,064 -17,344 -16,838 8.43%
NP 31,263 32,928 2,861 28,428 26,310 30,940 35,792 -8.64%
-
NP to SH 18,671 21,367 -4,509 16,485 15,432 18,140 22,455 -11.60%
-
Tax Rate 37.81% 33.60% 85.06% 36.55% 39.34% 35.92% 31.99% -
Total Cost 392,729 372,123 415,300 373,511 353,160 329,346 336,728 10.83%
-
Net Worth 575,626 559,639 550,755 577,405 577,405 577,405 604,054 -3.17%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 17,766 17,766 - - 35,532 -
Div Payout % - - 0.00% 107.77% - - 158.24% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 575,626 559,639 550,755 577,405 577,405 577,405 604,054 -3.17%
NOSH 1,065,975 888,316 888,316 888,316 888,316 888,316 888,316 12.96%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.37% 8.13% 0.68% 7.07% 6.93% 8.59% 9.61% -
ROE 3.24% 3.82% -0.82% 2.86% 2.67% 3.14% 3.72% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 39.78 45.60 47.07 45.25 42.72 40.56 41.94 -3.47%
EPS 1.75 2.41 -0.51 1.86 1.74 2.04 2.53 -21.83%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 4.00 -
NAPS 0.54 0.63 0.62 0.65 0.65 0.65 0.68 -14.28%
Adjusted Per Share Value based on latest NOSH - 888,316
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 32.70 31.23 32.25 31.00 29.26 27.78 28.73 9.03%
EPS 1.44 1.65 -0.35 1.27 1.19 1.40 1.73 -11.54%
DPS 0.00 0.00 1.37 1.37 0.00 0.00 2.74 -
NAPS 0.4439 0.4316 0.4247 0.4453 0.4453 0.4453 0.4658 -3.16%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.25 1.31 1.20 0.94 0.68 0.69 0.80 -
P/RPS 3.14 2.87 2.55 2.08 1.59 1.70 1.91 39.42%
P/EPS 71.37 54.46 -236.41 50.65 39.14 33.79 31.65 72.21%
EY 1.40 1.84 -0.42 1.97 2.55 2.96 3.16 -41.97%
DY 0.00 0.00 1.67 2.13 0.00 0.00 5.00 -
P/NAPS 2.31 2.08 1.94 1.45 1.05 1.06 1.18 56.68%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 14/08/19 02/05/19 28/02/19 13/11/18 09/08/18 07/05/18 13/02/18 -
Price 1.33 1.17 1.34 1.16 0.68 0.695 0.71 -
P/RPS 3.34 2.57 2.85 2.56 1.59 1.71 1.69 57.68%
P/EPS 75.93 48.64 -263.99 62.51 39.14 34.03 28.09 94.40%
EY 1.32 2.06 -0.38 1.60 2.55 2.94 3.56 -48.48%
DY 0.00 0.00 1.49 1.72 0.00 0.00 5.63 -
P/NAPS 2.46 1.86 2.16 1.78 1.05 1.07 1.04 77.80%

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