[RANHILL] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 9.89%
YoY- -4.68%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,227,482 2,080,304 1,726,403 1,714,378 1,703,590 1,573,660 1,531,087 28.48%
PBT 141,858 124,572 199,625 102,506 94,338 78,272 93,704 31.94%
Tax -53,346 -40,784 -55,770 -44,404 -43,800 -28,720 -27,608 55.32%
NP 88,512 83,788 143,855 58,102 50,538 49,552 66,096 21.55%
-
NP to SH 46,354 44,480 96,741 31,606 28,762 29,520 30,580 32.05%
-
Tax Rate 37.61% 32.74% 27.94% 43.32% 46.43% 36.69% 29.46% -
Total Cost 2,138,970 1,996,516 1,582,548 1,656,276 1,653,052 1,524,108 1,464,991 28.78%
-
Net Worth 747,410 773,182 773,182 695,866 697,330 681,918 764,591 -1.50%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 90,204 - 10,180 4,982 7,489 14,925 29,028 113.39%
Div Payout % 194.60% - 10.52% 15.76% 26.04% 50.56% 94.93% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 747,410 773,182 773,182 695,866 697,330 681,918 764,591 -1.50%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.97% 4.03% 8.33% 3.39% 2.97% 3.15% 4.32% -
ROE 6.20% 5.75% 12.51% 4.54% 4.12% 4.33% 4.00% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 172.86 161.43 133.97 133.04 131.92 122.31 118.15 28.96%
EPS 3.60 3.44 7.51 2.45 2.24 2.28 2.62 23.66%
DPS 7.00 0.00 0.79 0.39 0.58 1.16 2.24 114.19%
NAPS 0.58 0.60 0.60 0.54 0.54 0.53 0.59 -1.13%
Adjusted Per Share Value based on latest NOSH - 1,295,917
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 171.77 160.42 133.13 132.20 131.37 121.35 118.07 28.48%
EPS 3.57 3.43 7.46 2.44 2.22 2.28 2.36 31.87%
DPS 6.96 0.00 0.79 0.38 0.58 1.15 2.24 113.37%
NAPS 0.5764 0.5962 0.5962 0.5366 0.5377 0.5259 0.5896 -1.50%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.525 0.49 0.455 0.39 0.40 0.505 0.545 -
P/RPS 0.30 0.30 0.34 0.29 0.30 0.41 0.46 -24.85%
P/EPS 14.59 14.20 6.06 15.90 17.96 22.01 23.10 -26.44%
EY 6.85 7.04 16.50 6.29 5.57 4.54 4.33 35.88%
DY 13.33 0.00 1.74 0.99 1.45 2.30 4.11 119.58%
P/NAPS 0.91 0.82 0.76 0.72 0.74 0.95 0.92 -0.72%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 15/08/23 29/05/23 24/02/23 30/11/22 26/08/22 31/05/22 25/02/22 -
Price 0.605 0.595 0.445 0.415 0.435 0.49 0.525 -
P/RPS 0.35 0.37 0.33 0.31 0.33 0.40 0.44 -14.18%
P/EPS 16.82 17.24 5.93 16.92 19.53 21.36 22.25 -17.05%
EY 5.95 5.80 16.87 5.91 5.12 4.68 4.49 20.70%
DY 11.57 0.00 1.78 0.93 1.33 2.37 4.27 94.71%
P/NAPS 1.04 0.99 0.74 0.77 0.81 0.92 0.89 10.97%

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