[RANHILL] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
14-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 87.38%
YoY- 19.26%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 368,281 1,629,943 1,238,103 829,043 405,051 1,559,856 1,141,695 -52.93%
PBT 41,280 236,383 147,728 99,857 49,588 155,613 136,462 -54.90%
Tax -13,918 -105,125 -54,546 -35,666 -16,660 -67,074 -50,784 -57.77%
NP 27,362 131,258 93,182 64,191 32,928 88,539 85,678 -53.24%
-
NP to SH 18,190 81,505 57,668 40,038 21,367 45,548 50,057 -49.04%
-
Tax Rate 33.72% 44.47% 36.92% 35.72% 33.60% 43.10% 37.21% -
Total Cost 340,919 1,498,685 1,144,921 764,852 372,123 1,471,317 1,056,017 -52.90%
-
Net Worth 599,084 586,286 575,626 575,626 559,639 550,755 577,405 2.48%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 21,395 53,298 31,979 21,319 - 35,532 17,766 13.17%
Div Payout % 117.62% 65.39% 55.45% 53.25% - 78.01% 35.49% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 599,084 586,286 575,626 575,626 559,639 550,755 577,405 2.48%
NOSH 1,072,936 1,065,975 1,065,975 1,065,975 888,316 888,316 888,316 13.40%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 7.43% 8.05% 7.53% 7.74% 8.13% 5.68% 7.50% -
ROE 3.04% 13.90% 10.02% 6.96% 3.82% 8.27% 8.67% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 34.43 152.91 116.15 77.77 45.60 175.60 128.52 -58.40%
EPS 1.70 7.65 5.41 3.76 2.41 5.13 5.64 -55.01%
DPS 2.00 5.00 3.00 2.00 0.00 4.00 2.00 0.00%
NAPS 0.56 0.55 0.54 0.54 0.63 0.62 0.65 -9.44%
Adjusted Per Share Value based on latest NOSH - 1,065,975
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 28.40 125.69 95.47 63.93 31.23 120.29 88.04 -52.93%
EPS 1.40 6.29 4.45 3.09 1.65 3.51 3.86 -49.11%
DPS 1.65 4.11 2.47 1.64 0.00 2.74 1.37 13.18%
NAPS 0.462 0.4521 0.4439 0.4439 0.4316 0.4247 0.4453 2.48%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.90 1.07 1.20 1.25 1.31 1.20 0.94 -
P/RPS 2.61 0.70 1.03 1.61 2.87 0.68 0.73 133.63%
P/EPS 52.93 13.99 22.18 33.28 54.46 23.40 16.68 115.79%
EY 1.89 7.15 4.51 3.00 1.84 4.27 5.99 -53.62%
DY 2.22 4.67 2.50 1.60 0.00 3.33 2.13 2.79%
P/NAPS 1.61 1.95 2.22 2.31 2.08 1.94 1.45 7.22%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 20/05/20 27/02/20 07/11/19 14/08/19 02/05/19 28/02/19 13/11/18 -
Price 1.02 0.96 1.25 1.33 1.17 1.34 1.16 -
P/RPS 2.96 0.63 1.08 1.71 2.57 0.76 0.90 120.99%
P/EPS 59.99 12.56 23.11 35.41 48.64 26.13 20.59 103.86%
EY 1.67 7.96 4.33 2.82 2.06 3.83 4.86 -50.90%
DY 1.96 5.21 2.40 1.50 0.00 2.99 1.72 9.08%
P/NAPS 1.82 1.75 2.31 2.46 1.86 2.16 1.78 1.49%

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