[RANHILL] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -3.47%
YoY- 1.12%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,726,403 1,714,378 1,703,590 1,573,660 1,531,087 1,479,965 1,458,750 11.85%
PBT 199,625 102,506 94,338 78,272 93,704 100,988 95,166 63.64%
Tax -55,770 -44,404 -43,800 -28,720 -27,608 -42,186 -42,846 19.15%
NP 143,855 58,102 50,538 49,552 66,096 58,801 52,320 95.90%
-
NP to SH 96,741 31,606 28,762 29,520 30,580 33,160 32,698 105.68%
-
Tax Rate 27.94% 43.32% 46.43% 36.69% 29.46% 41.77% 45.02% -
Total Cost 1,582,548 1,656,276 1,653,052 1,524,108 1,464,991 1,421,164 1,406,430 8.15%
-
Net Worth 773,182 695,866 697,330 681,918 764,591 701,559 479,656 37.35%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 10,180 4,982 7,489 14,925 29,028 26,224 17,907 -31.30%
Div Payout % 10.52% 15.76% 26.04% 50.56% 94.93% 79.09% 54.77% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 773,182 695,866 697,330 681,918 764,591 701,559 479,656 37.35%
NOSH 1,295,917 1,295,917 1,295,917 1,295,917 1,295,917 1,295,917 1,064,823 13.94%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.33% 3.39% 2.97% 3.15% 4.32% 3.97% 3.59% -
ROE 12.51% 4.54% 4.12% 4.33% 4.00% 4.73% 6.82% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 133.97 133.04 131.92 122.31 118.15 118.13 136.86 -1.40%
EPS 7.51 2.45 2.24 2.28 2.62 2.93 3.08 80.86%
DPS 0.79 0.39 0.58 1.16 2.24 2.09 1.68 -39.44%
NAPS 0.60 0.54 0.54 0.53 0.59 0.56 0.45 21.07%
Adjusted Per Share Value based on latest NOSH - 1,295,917
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 133.13 132.20 131.37 121.35 118.07 114.13 112.49 11.85%
EPS 7.46 2.44 2.22 2.28 2.36 2.56 2.52 105.76%
DPS 0.79 0.38 0.58 1.15 2.24 2.02 1.38 -30.98%
NAPS 0.5962 0.5366 0.5377 0.5259 0.5896 0.541 0.3699 37.34%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.455 0.39 0.40 0.505 0.545 0.665 0.705 -
P/RPS 0.34 0.29 0.30 0.41 0.46 0.56 0.52 -24.60%
P/EPS 6.06 15.90 17.96 22.01 23.10 25.12 22.98 -58.77%
EY 16.50 6.29 5.57 4.54 4.33 3.98 4.35 142.62%
DY 1.74 0.99 1.45 2.30 4.11 3.15 2.38 -18.79%
P/NAPS 0.76 0.72 0.74 0.95 0.92 1.19 1.57 -38.26%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 30/11/22 26/08/22 31/05/22 25/02/22 29/11/21 30/08/21 -
Price 0.445 0.415 0.435 0.49 0.525 0.575 0.67 -
P/RPS 0.33 0.31 0.33 0.40 0.44 0.49 0.49 -23.11%
P/EPS 5.93 16.92 19.53 21.36 22.25 21.72 21.84 -57.96%
EY 16.87 5.91 5.12 4.68 4.49 4.60 4.58 137.94%
DY 1.78 0.93 1.33 2.37 4.27 3.64 2.51 -20.42%
P/NAPS 0.74 0.77 0.81 0.92 0.89 1.03 1.49 -37.20%

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