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
Market Cap
1,634 Million
NOSH
1,297 Million
Latest Quarter
30-Jun-2024 [#2]
Announcement Date
14-Aug-2024
Next Quarter
30-Sep-2024
Est. Ann. Date
14-Nov-2024
Est. Ann. Due Date
29-Nov-2024
QoQ | YoY
-36.88% | -45.83%
Revenue | NP to SH
2,290,900.000 | 51,586.000
RPS | P/RPS
176.66 Cent | 0.71
EPS | P/E | EY
3.98 Cent | 31.67 | 3.16%
DPS | DY | Payout %
0.25 Cent | 0.20% | 6.28%
NAPS | P/NAPS
0.61 | 2.07
QoQ | YoY
-9.68% | -51.12%
NP Margin | ROE
4.10% | 6.53%
F.Y. | Ann. Date
30-Jun-2024 | 14-Aug-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 | 0.72
EPS | P/E | EY
4.46 Cent | 28.23 | 3.54%
DPS | DY | Payout %
3.48 Cent | 2.76% | 77.97%
NAPS | P/NAPS
0.61 | 2.08
YoY
-40.16%
NP Margin | ROE
4.56% | 7.36%
F.Y. | Ann. Date
31-Dec-2023 | 29-Feb-2024
Revenue | NP to SH
2,247,594.000 | 33,756.000
RPS | P/RPS
173.32 Cent | 0.73
EPS | P/E | EY
2.60 Cent | 48.40 | 2.07%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-18.44% | -27.18%
NP Margin | ROE
3.04% | 4.27%
F.Y. | Ann. Date
30-Jun-2024 | 14-Aug-2024
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% |
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.
cannot already!! both YLT and YTL Power can !!! but ths one cannot ..... valuation too high, too many ikan bilis inside , cannot
1 month ago
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
https://www.klsescreener.com/v2/news/view/1401043
Cant wait to see robust np coming soon !
1 month ago
Politics
Israeli forces launch ground offensive in Lebanon as markets eye escalation
Published Tue, Oct 1 202410:01 AM EDT
1 month ago
Try look at USA water company VLTO then u will know y i said ranhill TP RM 5 !
3 weeks ago
https://www.barchart.com/story/news/27359637/what-to-expect-from-veralto-s-next-quarterly-earnings-report
Must all in ranhill now , dont wait !
3 weeks ago
U cant always buy at the lowest price , if suddenly skyrocket then u will miss the boat!
3 weeks ago
99 sen ka?
Posted by RiskRover > 48 minutes ago | Report Abuse
YTL power will buy more stake in Ranhill 😁
1 week ago
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
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
rtsma2026
All business activities need water kikiki
1 month ago