[RANHILL] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
02-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -53.09%
YoY- 17.79%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,629,943 1,238,103 829,043 405,051 1,559,856 1,141,695 739,756 69.08%
PBT 236,383 147,728 99,857 49,588 155,613 136,462 91,658 87.73%
Tax -105,125 -54,546 -35,666 -16,660 -67,074 -50,784 -34,408 110.12%
NP 131,258 93,182 64,191 32,928 88,539 85,678 57,250 73.61%
-
NP to SH 81,505 57,668 40,038 21,367 45,548 50,057 33,572 80.34%
-
Tax Rate 44.47% 36.92% 35.72% 33.60% 43.10% 37.21% 37.54% -
Total Cost 1,498,685 1,144,921 764,852 372,123 1,471,317 1,056,017 682,506 68.69%
-
Net Worth 586,286 575,626 575,626 559,639 550,755 577,405 577,405 1.01%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 53,298 31,979 21,319 - 35,532 17,766 - -
Div Payout % 65.39% 55.45% 53.25% - 78.01% 35.49% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 586,286 575,626 575,626 559,639 550,755 577,405 577,405 1.01%
NOSH 1,065,975 1,065,975 1,065,975 888,316 888,316 888,316 888,316 12.88%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.05% 7.53% 7.74% 8.13% 5.68% 7.50% 7.74% -
ROE 13.90% 10.02% 6.96% 3.82% 8.27% 8.67% 5.81% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 152.91 116.15 77.77 45.60 175.60 128.52 83.28 49.77%
EPS 7.65 5.41 3.76 2.41 5.13 5.64 3.78 59.79%
DPS 5.00 3.00 2.00 0.00 4.00 2.00 0.00 -
NAPS 0.55 0.54 0.54 0.63 0.62 0.65 0.65 -10.51%
Adjusted Per Share Value based on latest NOSH - 888,316
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 125.69 95.47 63.93 31.23 120.29 88.04 57.05 69.07%
EPS 6.29 4.45 3.09 1.65 3.51 3.86 2.59 80.38%
DPS 4.11 2.47 1.64 0.00 2.74 1.37 0.00 -
NAPS 0.4521 0.4439 0.4439 0.4316 0.4247 0.4453 0.4453 1.01%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.07 1.20 1.25 1.31 1.20 0.94 0.68 -
P/RPS 0.70 1.03 1.61 2.87 0.68 0.73 0.82 -9.98%
P/EPS 13.99 22.18 33.28 54.46 23.40 16.68 17.99 -15.39%
EY 7.15 4.51 3.00 1.84 4.27 5.99 5.56 18.20%
DY 4.67 2.50 1.60 0.00 3.33 2.13 0.00 -
P/NAPS 1.95 2.22 2.31 2.08 1.94 1.45 1.05 50.91%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 07/11/19 14/08/19 02/05/19 28/02/19 13/11/18 09/08/18 -
Price 0.96 1.25 1.33 1.17 1.34 1.16 0.68 -
P/RPS 0.63 1.08 1.71 2.57 0.76 0.90 0.82 -16.07%
P/EPS 12.56 23.11 35.41 48.64 26.13 20.59 17.99 -21.24%
EY 7.96 4.33 2.82 2.06 3.83 4.86 5.56 26.94%
DY 5.21 2.40 1.50 0.00 2.99 1.72 0.00 -
P/NAPS 1.75 2.31 2.46 1.86 2.16 1.78 1.05 40.44%

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