[RANHILL] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 6.0%
YoY- 78.94%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,496,849 1,474,318 1,473,124 1,629,943 1,650,804 1,658,086 1,620,204 -5.12%
PBT 145,517 141,716 165,120 236,383 196,970 199,714 198,352 -18.61%
Tax -49,612 -45,506 -55,672 -105,125 -72,728 -71,332 -66,640 -17.81%
NP 95,905 96,210 109,448 131,258 124,242 128,382 131,712 -19.01%
-
NP to SH 61,965 62,756 72,760 81,505 76,890 80,076 85,468 -19.24%
-
Tax Rate 34.09% 32.11% 33.72% 44.47% 36.92% 35.72% 33.60% -
Total Cost 1,400,944 1,378,108 1,363,676 1,498,685 1,526,561 1,529,704 1,488,492 -3.94%
-
Net Worth 584,442 586,558 599,084 586,286 575,626 575,626 559,639 2.92%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 41,796 42,658 85,583 53,298 42,639 42,639 - -
Div Payout % 67.45% 67.98% 117.62% 65.39% 55.45% 53.25% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 584,442 586,558 599,084 586,286 575,626 575,626 559,639 2.92%
NOSH 1,072,936 1,072,936 1,072,936 1,065,975 1,065,975 1,065,975 888,316 13.37%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.41% 6.53% 7.43% 8.05% 7.53% 7.74% 8.13% -
ROE 10.60% 10.70% 12.15% 13.90% 13.36% 13.91% 15.27% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 140.86 138.24 137.70 152.91 154.86 155.55 182.39 -15.78%
EPS 5.81 5.88 6.80 7.65 7.21 7.52 9.64 -28.58%
DPS 3.93 4.00 8.00 5.00 4.00 4.00 0.00 -
NAPS 0.55 0.55 0.56 0.55 0.54 0.54 0.63 -8.63%
Adjusted Per Share Value based on latest NOSH - 1,065,975
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 115.43 113.69 113.60 125.69 127.30 127.86 124.94 -5.12%
EPS 4.78 4.84 5.61 6.29 5.93 6.17 6.59 -19.22%
DPS 3.22 3.29 6.60 4.11 3.29 3.29 0.00 -
NAPS 0.4507 0.4523 0.462 0.4521 0.4439 0.4439 0.4316 2.92%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.89 0.93 0.90 1.07 1.20 1.25 1.31 -
P/RPS 0.63 0.67 0.65 0.70 0.77 0.80 0.72 -8.49%
P/EPS 15.26 15.80 13.23 13.99 16.64 16.64 13.62 7.85%
EY 6.55 6.33 7.56 7.15 6.01 6.01 7.34 -7.29%
DY 4.42 4.30 8.89 4.67 3.33 3.20 0.00 -
P/NAPS 1.62 1.69 1.61 1.95 2.22 2.31 2.08 -15.30%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 26/08/20 20/05/20 27/02/20 07/11/19 14/08/19 02/05/19 -
Price 0.825 0.88 1.02 0.96 1.25 1.33 1.17 -
P/RPS 0.59 0.64 0.74 0.63 0.81 0.86 0.64 -5.26%
P/EPS 14.15 14.95 15.00 12.56 17.33 17.71 12.16 10.60%
EY 7.07 6.69 6.67 7.96 5.77 5.65 8.22 -9.53%
DY 4.77 4.55 7.84 5.21 3.20 3.01 0.00 -
P/NAPS 1.50 1.60 1.82 1.75 2.31 2.46 1.86 -13.32%

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