[RANHILL] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 124.02%
YoY- -47.9%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 393,415 1,531,087 1,109,974 729,375 363,763 1,478,409 1,122,637 -50.32%
PBT 19,568 93,704 75,741 47,583 22,560 92,815 109,138 -68.23%
Tax -7,180 -27,608 -31,640 -21,423 -9,491 -30,368 -37,209 -66.64%
NP 12,388 66,096 44,101 26,160 13,069 62,447 71,929 -69.07%
-
NP to SH 7,380 30,580 24,870 16,349 7,298 36,492 46,474 -70.70%
-
Tax Rate 36.69% 29.46% 41.77% 45.02% 42.07% 32.72% 34.09% -
Total Cost 381,027 1,464,991 1,065,873 703,215 350,694 1,415,962 1,050,708 -49.17%
-
Net Worth 681,918 764,591 701,559 479,656 457,231 459,826 584,442 10.84%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 3,731 29,028 19,668 8,953 8,931 42,239 31,347 -75.83%
Div Payout % 50.56% 94.93% 79.09% 54.77% 122.39% 115.75% 67.45% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 681,918 764,591 701,559 479,656 457,231 459,826 584,442 10.84%
NOSH 1,295,917 1,295,917 1,295,917 1,064,823 1,072,936 1,072,936 1,072,936 13.42%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 3.15% 4.32% 3.97% 3.59% 3.59% 4.22% 6.41% -
ROE 1.08% 4.00% 3.54% 3.41% 1.60% 7.94% 7.95% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 30.58 118.15 88.60 68.43 34.21 138.25 105.65 -56.27%
EPS 0.57 2.62 2.20 1.54 0.69 3.42 4.36 -74.27%
DPS 0.29 2.24 1.57 0.84 0.84 3.95 2.95 -78.72%
NAPS 0.53 0.59 0.56 0.45 0.43 0.43 0.55 -2.44%
Adjusted Per Share Value based on latest NOSH - 1,064,823
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 30.34 118.07 85.59 56.24 28.05 114.01 86.57 -50.32%
EPS 0.57 2.36 1.92 1.26 0.56 2.81 3.58 -70.65%
DPS 0.29 2.24 1.52 0.69 0.69 3.26 2.42 -75.72%
NAPS 0.5259 0.5896 0.541 0.3699 0.3526 0.3546 0.4507 10.84%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.505 0.545 0.665 0.705 0.82 0.905 0.89 -
P/RPS 1.65 0.46 0.75 1.03 2.40 0.65 0.84 56.90%
P/EPS 88.04 23.10 33.50 45.96 119.48 26.52 20.35 165.74%
EY 1.14 4.33 2.99 2.18 0.84 3.77 4.91 -62.25%
DY 0.57 4.11 2.36 1.19 1.02 4.36 3.31 -69.08%
P/NAPS 0.95 0.92 1.19 1.57 1.91 2.10 1.62 -29.96%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 25/02/22 29/11/21 30/08/21 28/05/21 29/03/21 26/11/20 -
Price 0.49 0.525 0.575 0.67 0.78 0.835 0.825 -
P/RPS 1.60 0.44 0.65 0.98 2.28 0.60 0.78 61.51%
P/EPS 85.43 22.25 28.96 43.68 113.65 24.47 18.86 174.01%
EY 1.17 4.49 3.45 2.29 0.88 4.09 5.30 -63.50%
DY 0.59 4.27 2.73 1.25 1.08 4.73 3.58 -69.97%
P/NAPS 0.92 0.89 1.03 1.49 1.81 1.94 1.50 -27.83%

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