RANHILL (5272): Results for Last 10 Financial Years (Summary)

RANHILL UTILITIES BERHAD

KLSE (MYR): RANHILL (5272)

Live Data: OFF

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

Last Price

1.36

Today's Change

+0.03 (2.26%)

Day's Change

1.30 - 1.36

Trading Volume

1,351,100

Financial

Market Cap

1,764 Million

NOSH

1,297 Million

Latest Quarter

30-Sep-2024 [#3]

Announcement Date

14-Nov-2024

Next Quarter

31-Dec-2024

Est. Ann. Date

28-Feb-2025

Est. Ann. Due Date

01-Mar-2025

QoQ | YoY

149.55% | 59.41%

Revenue | NP to SH

2,309,713.000 | 57,660.000

RPS | P/RPS

178.11 Cent | 0.76

EPS | P/E | EY

4.45 Cent | 30.59 | 3.27%

DPS | DY | Payout %

0.25 Cent | 0.18% | 5.62%

NAPS | P/NAPS

0.61 | 2.23

QoQ | YoY

11.77% | -45.83%

NP Margin | ROE

4.45% | 7.29%

F.Y. | Ann. Date

30-Sep-2024 | 14-Nov-2024

Latest Audited Result

31-Dec-2023

Announcement Date

30-Apr-2024

Next Audited Result

31-Dec-2024

Est. Ann. Date

30-Apr-2025

Est. Ann. Due Date

29-Jun-2025

Revenue | NP to SH

2,280,844.000 | 57,885.000

RPS | P/RPS

175.88 Cent | 0.77

EPS | P/E | EY

4.46 Cent | 30.47 | 3.28%

DPS | DY | Payout %

3.48 Cent | 2.56% | 77.97%

NAPS | P/NAPS

0.61 | 2.24

YoY

-40.16%

NP Margin | ROE

4.56% | 7.36%

F.Y. | Ann. Date

31-Dec-2023 | 29-Feb-2024

Revenue | NP to SH

2,335,994.666 | 44,234.666

RPS | P/RPS

180.14 Cent | 0.75

EPS | P/E | EY

3.41 Cent | 39.87 | 2.51%

DPS | DY | Payout %

NAPS | P/NAPS

QoQ | YoY

31.04% | -0.67%

NP Margin | ROE

3.57% | 5.60%

F.Y. | Ann. Date

30-Sep-2024 | 14-Nov-2024

Show?

YoY %

Horiz. %

	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
Last 10 FY Result
Revenue	2,335,994	2,309,713	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%
YoY %	1.14%	1.27%	32.12%	12.76%	3.56%	-9.30%	4.49%	5.68%	1.44%	-	-
Horiz. %	160.54%	158.74%	156.75%	118.65%	105.23%	101.61%	112.02%	107.20%	101.44%	100.00%	-
PBT	121,886	138,083	147,881	199,625	93,704	92,815	236,383	155,613	194,793	185,308	-3.17%
YoY %	-11.73%	-6.63%	-25.92%	113.04%	0.96%	-60.74%	51.90%	-20.11%	5.12%	-	-
Horiz. %	65.77%	74.52%	79.80%	107.73%	50.57%	50.09%	127.56%	83.98%	105.12%	100.00%	-
Tax	-38,410	-35,282	-43,856	-55,770	-27,608	-30,368	-105,125	-67,074	-69,241	-71,345	-6.71%
YoY %	-8.87%	19.55%	21.36%	-102.01%	9.09%	71.11%	-56.73%	3.13%	2.95%	-	-
Horiz. %	53.84%	49.45%	61.47%	78.17%	38.70%	42.57%	147.35%	94.01%	97.05%	100.00%	-
NP	83,476	102,801	104,025	143,855	66,096	62,447	131,258	88,539	125,552	113,963	-1.29%
YoY %	-18.80%	-1.18%	-27.69%	117.65%	5.84%	-52.42%	48.25%	-29.48%	10.17%	-	-
Horiz. %	73.25%	90.21%	91.28%	126.23%	58.00%	54.80%	115.18%	77.69%	110.17%	100.00%	-
											-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-
NP to SH	44,234	57,660	57,885	96,741	30,580	36,492	81,505	45,548	77,859	72,120	-3.09%
YoY %	-23.28%	-0.39%	-40.16%	216.35%	-16.20%	-55.23%	78.94%	-41.50%	7.96%	-	-
Horiz. %	61.33%	79.95%	80.26%	134.14%	42.40%	50.60%	113.01%	63.16%	107.96%	100.00%	-
											-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-
Tax Rate	31.51%	25.55%	29.66%	27.94%	29.46%	32.72%	44.47%	43.10%	35.55%	38.50%	-
YoY %	23.33%	-13.86%	6.16%	-5.16%	-9.96%	-26.42%	3.18%	21.24%	-7.66%	-	-
Horiz. %	81.84%	66.36%	77.04%	72.57%	76.52%	84.99%	115.51%	111.95%	92.34%	100.00%	-
Total Cost	2,252,518	2,206,912	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%
YoY %	2.07%	1.38%	37.55%	8.02%	3.46%	-5.52%	1.86%	8.95%	0.70%	-	-
Horiz. %	167.96%	164.56%	162.32%	118.00%	109.24%	105.58%	111.75%	109.71%	100.70%	100.00%	-
											-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-
Net Worth	790,528	790,528	786,599	773,182	764,591	459,826	586,286	550,755	604,054	577,405	4.51%
YoY %	0.00%	0.50%	1.74%	1.12%	66.28%	-21.57%	6.45%	-8.82%	4.62%	-	-
Horiz. %	136.91%	136.91%	136.23%	133.91%	132.42%	79.64%	101.54%	95.38%	104.62%	100.00%	-

	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
Dividend
Div	4,319	3,239	45,132	10,180	29,028	42,239	53,298	35,532	44,415	69,288	-5.93%
YoY %	33.34%	-92.82%	343.34%	-64.93%	-31.28%	-20.75%	50.00%	-20.00%	-35.90%	-	-
Horiz. %	6.23%	4.67%	65.14%	14.69%	41.89%	60.96%	76.92%	51.28%	64.10%	100.00%	-
Div Payout %	9.77%	5.62%	77.97%	10.52%	94.93%	115.75%	65.39%	78.01%	57.05%	96.07%	-
YoY %	73.84%	-92.79%	641.16%	-88.92%	-17.99%	77.01%	-16.18%	36.74%	-40.62%	-	-
Horiz. %	10.17%	5.85%	81.16%	10.95%	98.81%	120.49%	68.06%	81.20%	59.38%	100.00%	-

	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
Equity
Net Worth	790,528	790,528	786,599	773,182	764,591	459,826	586,286	550,755	604,054	577,405	4.51%
YoY %	0.00%	0.50%	1.74%	1.12%	66.28%	-21.57%	6.45%	-8.82%	4.62%	-	-
Horiz. %	136.91%	136.91%	136.23%	133.91%	132.42%	79.64%	101.54%	95.38%	104.62%	100.00%	-
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%
YoY %	0.00%	0.00%	0.07%	0.00%	20.78%	0.65%	20.00%	0.00%	0.00%	-	-
Horiz. %	145.98%	145.98%	145.98%	145.88%	145.88%	120.78%	120.00%	100.00%	100.00%	100.00%	-

	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
Ratio Analysis
NP Margin	3.57%	4.45%	4.56%	8.33%	4.32%	4.22%	8.05%	5.68%	8.51%	7.83%	-
YoY %	-19.78%	-2.41%	-45.26%	92.82%	2.37%	-47.58%	41.73%	-33.25%	8.68%	-	-
Horiz. %	45.59%	56.83%	58.24%	106.39%	55.17%	53.90%	102.81%	72.54%	108.68%	100.00%	-
ROE	5.60%	7.29%	7.36%	12.51%	4.00%	7.94%	13.90%	8.27%	12.89%	12.49%	-
YoY %	-23.18%	-0.95%	-41.17%	212.75%	-49.62%	-42.88%	68.08%	-35.84%	3.20%	-	-
Horiz. %	44.84%	58.37%	58.93%	100.16%	32.03%	63.57%	111.29%	66.21%	103.20%	100.00%	-

	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
Per Share
RPS	180.25	178.23	176.88	133.97	118.15	138.25	152.91	175.60	166.16	163.80	1.10%
YoY %	1.13%	0.76%	32.03%	13.39%	-14.54%	-9.59%	-12.92%	5.68%	1.44%	-	-
Horiz. %	110.04%	108.81%	107.99%	81.79%	72.13%	84.40%	93.35%	107.20%	101.44%	100.00%	-
EPS	3.41	4.45	4.49	7.51	2.62	3.42	7.65	5.13	8.76	8.77	-9.11%
YoY %	-23.37%	-0.89%	-40.21%	186.64%	-23.39%	-55.29%	49.12%	-41.44%	-0.11%	-	-
Horiz. %	38.88%	50.74%	51.20%	85.63%	29.87%	39.00%	87.23%	58.49%	99.89%	100.00%	-
DPS	0.33	0.25	3.50	0.79	2.24	3.95	5.00	4.00	5.00	7.80	-10.81%
YoY %	32.00%	-92.86%	343.04%	-64.73%	-43.29%	-21.00%	25.00%	-20.00%	-35.90%	-	-
Horiz. %	4.23%	3.21%	44.87%	10.13%	28.72%	50.64%	64.10%	51.28%	64.10%	100.00%	-
NAPS	0.61	0.61	0.61	0.60	0.59	0.43	0.55	0.62	0.68	0.65	-0.90%
YoY %	0.00%	0.00%	1.67%	1.69%	37.21%	-21.82%	-11.29%	-8.82%	4.62%	-	-
Horiz. %	93.85%	93.85%	93.85%	92.31%	90.77%	66.15%	84.62%	95.38%	104.62%	100.00%	-

	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
Adjusted Per Share Value based on latest NOSH - 1,296,785
RPS	180.14	178.11	175.88	133.13	118.07	114.01	125.69	120.29	113.82	112.20	6.62%
YoY %	1.14%	1.27%	32.11%	12.76%	3.56%	-9.29%	4.49%	5.68%	1.44%	-	-
Horiz. %	160.55%	158.74%	156.76%	118.65%	105.23%	101.61%	112.02%	107.21%	101.44%	100.00%	-
EPS	3.41	4.45	4.46	7.46	2.36	2.81	6.29	3.51	6.00	5.56	-3.09%
YoY %	-23.37%	-0.22%	-40.21%	216.10%	-16.01%	-55.33%	79.20%	-41.50%	7.91%	-	-
Horiz. %	61.33%	80.04%	80.22%	134.17%	42.45%	50.54%	113.13%	63.13%	107.91%	100.00%	-
DPS	0.33	0.25	3.48	0.79	2.24	3.26	4.11	2.74	3.43	5.34	-5.93%
YoY %	32.00%	-92.82%	340.51%	-64.73%	-31.29%	-20.68%	50.00%	-20.12%	-35.77%	-	-
Horiz. %	6.18%	4.68%	65.17%	14.79%	41.95%	61.05%	76.97%	51.31%	64.23%	100.00%	-
NAPS	0.6096	0.6096	0.6066	0.5962	0.5896	0.3546	0.4521	0.4247	0.4658	0.4453	4.51%
YoY %	0.00%	0.49%	1.74%	1.12%	66.27%	-21.57%	6.45%	-8.82%	4.60%	-	-
Horiz. %	136.90%	136.90%	136.22%	133.89%	132.41%	79.63%	101.53%	95.37%	104.60%	100.00%	-

	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
Price Multiplier on Financial Quarter End Date
Date	30/09/24	30/09/24	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-	-
Price	1.29	1.29	0.90	0.455	0.545	0.905	1.07	1.20	0.80	0.00	-
P/RPS	0.72	0.72	0.51	0.34	0.46	0.65	0.70	0.68	0.48	0.00	-
YoY %	0.00%	41.18%	50.00%	-26.09%	-29.23%	-7.14%	2.94%	41.67%	0.00%	-	-
Horiz. %	150.00%	150.00%	106.25%	70.83%	95.83%	135.42%	145.83%	141.67%	100.00%	-	-
P/EPS	37.79	28.99	20.05	6.06	23.10	26.52	13.99	23.40	9.13	0.00	-
YoY %	30.36%	44.59%	230.86%	-73.77%	-12.90%	89.56%	-40.21%	156.30%	0.00%	-	-
Horiz. %	413.91%	317.52%	219.61%	66.37%	253.01%	290.47%	153.23%	256.30%	100.00%	-	-
EY	2.65	3.45	4.99	16.50	4.33	3.77	7.15	4.27	10.96	0.00	-
YoY %	-23.19%	-30.86%	-69.76%	281.06%	14.85%	-47.27%	67.45%	-61.04%	0.00%	-	-
Horiz. %	24.18%	31.48%	45.53%	150.55%	39.51%	34.40%	65.24%	38.96%	100.00%	-	-
DY	0.26	0.19	3.89	1.74	4.11	4.36	4.67	3.33	6.25	0.00	-
YoY %	36.84%	-95.12%	123.56%	-57.66%	-5.73%	-6.64%	40.24%	-46.72%	0.00%	-	-
Horiz. %	4.16%	3.04%	62.24%	27.84%	65.76%	69.76%	74.72%	53.28%	100.00%	-	-
P/NAPS	2.11	2.11	1.48	0.76	0.92	2.10	1.95	1.94	1.18	0.00	-
YoY %	0.00%	42.57%	94.74%	-17.39%	-56.19%	7.69%	0.52%	64.41%	0.00%	-	-
Horiz. %	178.81%	178.81%	125.42%	64.41%	77.97%	177.97%	165.25%	164.41%	100.00%	-	-

	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
Price Multiplier on Announcement Date
Date	14/11/24	14/11/24	29/02/24	24/02/23	25/02/22	29/03/21	27/02/20	28/02/19	13/02/18	-	-
Price	1.41	1.41	1.13	0.445	0.525	0.835	0.96	1.34	0.71	0.00	-
P/RPS	0.78	0.79	0.64	0.33	0.44	0.60	0.63	0.76	0.43	0.00	-
YoY %	-1.27%	23.44%	93.94%	-25.00%	-26.67%	-4.76%	-17.11%	76.74%	0.00%	-	-
Horiz. %	181.40%	183.72%	148.84%	76.74%	102.33%	139.53%	146.51%	176.74%	100.00%	-	-
P/EPS	41.31	31.69	25.17	5.93	22.25	24.47	12.56	26.13	8.10	0.00	-
YoY %	30.36%	25.90%	324.45%	-73.35%	-9.07%	94.82%	-51.93%	222.59%	0.00%	-	-
Horiz. %	510.00%	391.23%	310.74%	73.21%	274.69%	302.10%	155.06%	322.59%	100.00%	-	-
EY	2.42	3.16	3.97	16.87	4.49	4.09	7.96	3.83	12.34	0.00	-
YoY %	-23.42%	-20.40%	-76.47%	275.72%	9.78%	-48.62%	107.83%	-68.96%	0.00%	-	-
Horiz. %	19.61%	25.61%	32.17%	136.71%	36.39%	33.14%	64.51%	31.04%	100.00%	-	-
DY	0.24	0.18	3.10	1.78	4.27	4.73	5.21	2.99	7.04	0.00	-
YoY %	33.33%	-94.19%	74.16%	-58.31%	-9.73%	-9.21%	74.25%	-57.53%	0.00%	-	-
Horiz. %	3.41%	2.56%	44.03%	25.28%	60.65%	67.19%	74.01%	42.47%	100.00%	-	-
P/NAPS	2.31	2.31	1.85	0.74	0.89	1.94	1.75	2.16	1.04	0.00	-
YoY %	0.00%	24.86%	150.00%	-16.85%	-54.12%	10.86%	-18.98%	107.69%	0.00%	-	-
Horiz. %	222.12%	222.12%	177.88%	71.15%	85.58%	186.54%	168.27%	207.69%	100.00%	-	-

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 4,821 comments

NatsukoMishima

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

1 month ago

Eagle77

Hancurrrr ⬇️⬇️⬇️🩸🩸🩸

1 month ago

Eagle77

Bo chow si ⬇️🩸

1 month ago

Eagle77

U stay u die ⬇️🩸☠️

1 month ago

findfreedom

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

1 month ago

NatsukoMishima

https://w.media/johors-data-center-industry-sees-unprecedented-growth/

1 month ago

NatsukoMishima

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

1 month ago

NatsukoMishima

https://www.barchart.com/story/news/27359637/what-to-expect-from-veralto-s-next-quarterly-earnings-report

Must all in ranhill now , dont wait !

1 month ago

RiskRover

Try to find a good price to buy again 😊

1 month ago

NatsukoMishima

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

1 month ago

Eagle77

Rocket 🚀⬇️ to the seas ⬇️🩸🩸🩸🤣🤣🤣☠️

1 month ago

NatsukoMishima

https://www.orientaldaily.com.my/news/business/2024/10/15/686381

1 month ago

NatsukoMishima

Be patience will be paid later !

1 month ago

Income

Ran

1 month ago

NatsukoMishima

Be patience will be paid later !

1 month ago

NatsukoMishima

https://www.klsescreener.com/v2/news/view/1409733

1 month ago

RiskRover

Can say Ranhill is steadier than YTL Power now 😁

1 month ago

curiousq

is very steady , flat

1 month ago

findfreedom

Because no volume..

1 month ago

Income

Run, dun hill

4 weeks ago

Eagle77

0.50 ⬇️🩸

3 weeks ago

RiskRover

YTL power will buy more stake in Ranhill 😁

3 weeks ago

CUTLOSS

99 sen ka?

Posted by RiskRover > 48 minutes ago | Report Abuse

YTL power will buy more stake in Ranhill 😁

3 weeks ago

RiskRover

What 99 sen? 🤔

2 weeks 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!

2 weeks ago

findfreedom

:) like this u called it rollercoaster already?

2 weeks ago

NatsukoMishima

https://www.orientaldaily.com.my/news/spr/2024/11/10/692055

1 week ago

NatsukoMishima

Bursa has so many bodoh who dont like buy good business at cheap price but when price starts surging 100% then they will FOMO chase n all in ! Let them be , i already own enough sum of tickets in 2020 , now just shake my leg waiting for retirement !

1 week ago

NatsukoMishima

Ranhill worth rm 5 when all d DC starts opetarates ! Remember u can only trust jepun in bursa !

1 week ago

NatsukoMishima

2025 2nd half can see robust np already , dont sell any single ticket ow !

1 week ago

RiskRover

Great technical analysis from Mercury Securities
https://klse.i3investor.com/web/blog/detail/mercurysec/2024-11-12-story-h473828248-Ranhill_Utilities_5272_Breaking_Out_of_Sideway_Movement

1 week ago

NatsukoMishima

Good qr released !

1 week ago

stevenckheng

vrommm vroommm brommmm gonna start!

1 week ago

findfreedom

I hope not.. I not accumulate enuf yet.. just 2nd round only..

1 week ago

thye82

when qr release?

1 week ago

findfreedom

Base on the past schedule, if should be either this week or next.

1 week ago

thye82

wow...very good qr so far.

1 week ago

cosmic95

no dividend hmm

1 week ago

NatsukoMishima

DC havent start yet qr np already rm 30m

1 week ago

NatsukoMishima

Ranhill = malaysia VLTO = TP RM 5 conservative !

1 week ago

findfreedom

Look like my wish granted. :p

1 week ago

thye82

wow...so many sources ask call for sell...somemore tp at low 0.90

1 week ago

Income

IB maybunk said...

1 week ago

NatsukoMishima

IB = Roti planta for own benefits !

6 days ago

NatsukoMishima

When all DC starts operate , the qr np will be atleast 150 million ! Share price will jump 500%

4 days ago

RiskRover

Achieve RM150 million of net profit annually is more plausible

3 days ago

NatsukoMishima

150million annually is conservative !

3 days ago

NatsukoMishima

Water is the king in future !

2 days ago

Chris James

When all DC starts operate , the qr np will be atleast 500 million ! Share price will jump 2500%

15 hours ago

Sslee

A lot of profit actually go to non-controlling interest.
Anyone know who is/are the non-cintrolling interest?

14 hours ago

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos