[RANHILL] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -2.57%
YoY- -12.04%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 2,080,304 1,726,403 1,714,378 1,703,590 1,573,660 1,531,087 1,479,965 25.50%
PBT 124,572 199,625 102,506 94,338 78,272 93,704 100,988 15.03%
Tax -40,784 -55,770 -44,404 -43,800 -28,720 -27,608 -42,186 -2.23%
NP 83,788 143,855 58,102 50,538 49,552 66,096 58,801 26.65%
-
NP to SH 44,480 96,741 31,606 28,762 29,520 30,580 33,160 21.64%
-
Tax Rate 32.74% 27.94% 43.32% 46.43% 36.69% 29.46% 41.77% -
Total Cost 1,996,516 1,582,548 1,656,276 1,653,052 1,524,108 1,464,991 1,421,164 25.46%
-
Net Worth 773,182 773,182 695,866 697,330 681,918 764,591 701,559 6.70%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 10,180 4,982 7,489 14,925 29,028 26,224 -
Div Payout % - 10.52% 15.76% 26.04% 50.56% 94.93% 79.09% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 773,182 773,182 695,866 697,330 681,918 764,591 701,559 6.70%
NOSH 1,295,917 1,295,917 1,295,917 1,295,917 1,295,917 1,295,917 1,295,917 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 4.03% 8.33% 3.39% 2.97% 3.15% 4.32% 3.97% -
ROE 5.75% 12.51% 4.54% 4.12% 4.33% 4.00% 4.73% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 161.43 133.97 133.04 131.92 122.31 118.15 118.13 23.16%
EPS 3.44 7.51 2.45 2.24 2.28 2.62 2.93 11.30%
DPS 0.00 0.79 0.39 0.58 1.16 2.24 2.09 -
NAPS 0.60 0.60 0.54 0.54 0.53 0.59 0.56 4.71%
Adjusted Per Share Value based on latest NOSH - 1,295,917
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 160.42 133.13 132.20 131.37 121.35 118.07 114.13 25.50%
EPS 3.43 7.46 2.44 2.22 2.28 2.36 2.56 21.55%
DPS 0.00 0.79 0.38 0.58 1.15 2.24 2.02 -
NAPS 0.5962 0.5962 0.5366 0.5377 0.5259 0.5896 0.541 6.69%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.49 0.455 0.39 0.40 0.505 0.545 0.665 -
P/RPS 0.30 0.34 0.29 0.30 0.41 0.46 0.56 -34.06%
P/EPS 14.20 6.06 15.90 17.96 22.01 23.10 25.12 -31.65%
EY 7.04 16.50 6.29 5.57 4.54 4.33 3.98 46.31%
DY 0.00 1.74 0.99 1.45 2.30 4.11 3.15 -
P/NAPS 0.82 0.76 0.72 0.74 0.95 0.92 1.19 -22.00%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 24/02/23 30/11/22 26/08/22 31/05/22 25/02/22 29/11/21 -
Price 0.595 0.445 0.415 0.435 0.49 0.525 0.575 -
P/RPS 0.37 0.33 0.31 0.33 0.40 0.44 0.49 -17.09%
P/EPS 17.24 5.93 16.92 19.53 21.36 22.25 21.72 -14.28%
EY 5.80 16.87 5.91 5.12 4.68 4.49 4.60 16.72%
DY 0.00 1.78 0.93 1.33 2.37 4.27 3.64 -
P/NAPS 0.99 0.74 0.77 0.81 0.92 0.89 1.03 -2.60%

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