RANHILL UTILITIES BERHAD

KLSE (MYR): RANHILL (5272)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

1.26

Today's Change

+0.03 (2.44%)

Day's Change

1.23 - 1.29

Trading Volume

1,328,400

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 2,247,594 2,290,900 2,280,844 1,726,403 1,531,087 1,478,409 1,629,943 1,559,856 1,476,002 1,455,054 6.62%
PBT 122,560 138,232 147,881 199,625 93,704 92,815 236,383 155,613 194,793 185,308 -3.17%
Tax -54,328 -44,347 -43,856 -55,770 -27,608 -30,368 -105,125 -67,074 -69,241 -71,345 -6.71%
NP 68,232 93,885 104,025 143,855 66,096 62,447 131,258 88,539 125,552 113,963 -1.29%
-
NP to SH 33,756 51,586 57,885 96,741 30,580 36,492 81,505 45,548 77,859 72,120 -3.09%
-
Tax Rate 44.33% 32.08% 29.66% 27.94% 29.46% 32.72% 44.47% 43.10% 35.55% 38.50% -
Total Cost 2,179,362 2,197,015 2,176,819 1,582,548 1,464,991 1,415,962 1,498,685 1,471,317 1,350,450 1,341,091 7.16%
-
Net Worth 790,485 790,485 786,599 773,182 764,591 459,826 586,286 550,755 604,054 577,405 4.51%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 6,479 3,239 45,132 10,180 29,028 42,239 53,298 35,532 44,415 69,288 -5.93%
Div Payout % 19.19% 6.28% 77.97% 10.52% 94.93% 115.75% 65.39% 78.01% 57.05% 96.07% -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 790,485 790,485 786,599 773,182 764,591 459,826 586,286 550,755 604,054 577,405 4.51%
NOSH 1,296,785 1,296,785 1,296,785 1,295,917 1,295,917 1,072,936 1,065,975 888,316 888,316 888,316 5.55%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 3.04% 4.10% 4.56% 8.33% 4.32% 4.22% 8.05% 5.68% 8.51% 7.83% -
ROE 4.27% 6.53% 7.36% 12.51% 4.00% 7.94% 13.90% 8.27% 12.89% 12.49% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 173.44 176.78 176.88 133.97 118.15 138.25 152.91 175.60 166.16 163.80 1.10%
EPS 2.62 3.98 4.49 7.51 2.62 3.42 7.65 5.13 8.76 8.77 -9.11%
DPS 0.50 0.25 3.50 0.79 2.24 3.95 5.00 4.00 5.00 7.80 -10.81%
NAPS 0.61 0.61 0.61 0.60 0.59 0.43 0.55 0.62 0.68 0.65 -0.90%
Adjusted Per Share Value based on latest NOSH - 1,296,785
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 173.32 176.66 175.88 133.13 118.07 114.01 125.69 120.29 113.82 112.20 6.62%
EPS 2.60 3.98 4.46 7.46 2.36 2.81 6.29 3.51 6.00 5.56 -3.09%
DPS 0.50 0.25 3.48 0.79 2.24 3.26 4.11 2.74 3.43 5.34 -5.93%
NAPS 0.6096 0.6096 0.6066 0.5962 0.5896 0.3546 0.4521 0.4247 0.4658 0.4453 4.51%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/06/24 28/06/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 - -
Price 1.41 1.41 0.90 0.455 0.545 0.905 1.07 1.20 0.80 0.00 -
P/RPS 0.81 0.80 0.51 0.34 0.46 0.65 0.70 0.68 0.48 0.00 -
P/EPS 54.13 35.42 20.05 6.06 23.10 26.52 13.99 23.40 9.13 0.00 -
EY 1.85 2.82 4.99 16.50 4.33 3.77 7.15 4.27 10.96 0.00 -
DY 0.35 0.18 3.89 1.74 4.11 4.36 4.67 3.33 6.25 0.00 -
P/NAPS 2.31 2.31 1.48 0.76 0.92 2.10 1.95 1.94 1.18 0.00 -
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 14/08/24 14/08/24 29/02/24 24/02/23 25/02/22 29/03/21 27/02/20 28/02/19 13/02/18 - -
Price 1.49 1.49 1.13 0.445 0.525 0.835 0.96 1.34 0.71 0.00 -
P/RPS 0.86 0.84 0.64 0.33 0.44 0.60 0.63 0.76 0.43 0.00 -
P/EPS 57.20 37.43 25.17 5.93 22.25 24.47 12.56 26.13 8.10 0.00 -
EY 1.75 2.67 3.97 16.87 4.49 4.09 7.96 3.83 12.34 0.00 -
DY 0.34 0.17 3.10 1.78 4.27 4.73 5.21 2.99 7.04 0.00 -
P/NAPS 2.44 2.44 1.85 0.74 0.89 1.94 1.75 2.16 1.04 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
8 people like this. Showing 50 of 4,799 comments

rtsma2026

All business activities need water kikiki

1 month ago

rtsma2026

gogogo all contruction need water

1 month ago

rtsma2026

kikiki data building need more water

1 month ago

curiousq

cannot already!! both YLT and YTL Power can !!! but ths one cannot ..... valuation too high, too many ikan bilis inside , cannot

1 month ago

NatsukoMishima

President Xi will visit Malaysia n johor spore soon !

1 month ago

RiskRover

@curiousq. From what you said, is YTL Power also a ikan bilis ? 😂

1 month ago

Willtolive

wait at 120

1 month ago

NatsukoMishima

Touch rm 1.20 u will say below rm 1 , how to become a investor bro , havent touch rm 1.20 already hit back to rm 1.50 then u miss a good chance again a

1 month ago

RiskRover

Apply DCA method on this counter better

1 month ago

NatsukoMishima

https://www.klsescreener.com/v2/news/view/1401043

Cant wait to see robust np coming soon !

1 month ago

mf

Politics
Israeli forces launch ground offensive in Lebanon as markets eye escalation
Published Tue, Oct 1 202410:01 AM EDT

1 month ago

NatsukoMishima

Water is important during war time !

1 month ago

Eagle77

HANCUR ‼️0.50 coming ⬇️🩸☠️

4 weeks ago

NatsukoMishima

Robust qr np soon once all data center in johor kick start !

4 weeks ago

Eagle77

Hancurrrr ⬇️⬇️⬇️🩸🩸🩸

3 weeks ago

Eagle77

Bo chow si ⬇️🩸

3 weeks ago

Eagle77

U stay u die ⬇️🩸☠️

3 weeks ago

findfreedom

I suspect this might be most talkable counter 3 years from now.

3 weeks ago

NatsukoMishima

Try look at USA water company VLTO then u will know y i said ranhill TP RM 5 !

3 weeks ago

RiskRover

Try to find a good price to buy again 😊

3 weeks ago

NatsukoMishima

U cant always buy at the lowest price , if suddenly skyrocket then u will miss the boat!

3 weeks ago

Eagle77

Rocket 🚀⬇️ to the seas ⬇️🩸🩸🩸🤣🤣🤣☠️

3 weeks ago

NatsukoMishima

Be patience will be paid later !

2 weeks ago

Income

Ran

2 weeks ago

NatsukoMishima

Be patience will be paid later !

2 weeks ago

RiskRover

Can say Ranhill is steadier than YTL Power now 😁

2 weeks ago

curiousq

is very steady , flat

1 week ago

findfreedom

Because no volume..

1 week ago

Income

Run, dun hill

1 week ago

Eagle77

0.50 ⬇️🩸

1 week ago

RiskRover

YTL power will buy more stake in Ranhill 😁

1 week ago

CUTLOSS

99 sen ka?

Posted by RiskRover > 48 minutes ago | Report Abuse

YTL power will buy more stake in Ranhill 😁

1 week ago

RiskRover

What 99 sen? 🤔

15 hours ago

HollowEcho

Haha, looks like Ranhill’s on a rollercoaster ride! But hey, if YTL Power is eyeing more shares, it might be worth holding on a bit longer. Just gotta ride out these waves!

15 hours ago

findfreedom

:) like this u called it rollercoaster already?

14 hours ago

Bullrun18

Ranhill 5272
1.Please read the link below.

2.https://pba.com.my/pdf/news/2024/23052024_PBAPP_Rates_RATIONAL.pdf

3.Look at the above water selling rate.

4.The selling price of water to Data Centers (DC) at $3.55 per m3

5.Cost to clean processed water, say at selling price to domestic = $1.05

6.Profit to Ranhill = 3.55 - 1.05 = $2.50 per m3.

7.How many hundreds of million $ can the profit be per annum ?

8.These Data Centers are hot power guzzler in mega watt (MW).

9.Quote from Johor Exco : In the 1st phase, there are 9 + 6 soon and + 30 DC in application process for 2nd phase.

10.1st phase of 15 DC = 1280 MW + 1490 MW = 2,770 MW to be increasingly consumed in 2 years time.

11.How much of business profit for Ranhill to supply water to Data Centers ?

12.A small 1 MW data center requires around 33,000 M3 of water per year.

13.1st phase 2,770 MW = 2770*33000*2.50 = 228 million per year.

14.Assume the current existing profit of Ranhill = 62 million.

15.Total PAT = 290 million.

16.NOSI = 1297 million shares.

17.EPS = 0.224 per year.
18.Current price = 1.27.
19.PER = 5.67.

20.Target price at 12 PER = 2.69.

21.Assume 2nd phase also = 2770 MW.

22.Total PAT = 228*2+62 = 518 million.

0 seconds ago

12 hours ago

Post a Comment