[RANHILL] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -5.86%
YoY- -43.55%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 458,380 393,415 421,113 380,599 365,612 363,763 355,772 18.45%
PBT 27,601 19,568 17,963 28,158 25,023 22,560 -12,552 -
Tax -14,720 -7,180 4,032 -10,217 -11,932 -9,491 3,070 -
NP 12,881 12,388 21,995 17,941 13,091 13,069 -9,482 -
-
NP to SH 7,001 7,380 5,710 8,521 9,051 7,298 -9,982 -
-
Tax Rate 53.33% 36.69% -22.45% 36.28% 47.68% 42.07% - -
Total Cost 445,499 381,027 399,118 362,658 352,521 350,694 365,254 14.19%
-
Net Worth 697,330 681,918 764,591 701,559 479,656 457,231 459,826 32.09%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 3,731 8,682 9,145 - 8,931 10,693 -
Div Payout % - 50.56% 152.06% 107.33% - 122.39% 0.00% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 697,330 681,918 764,591 701,559 479,656 457,231 459,826 32.09%
NOSH 1,295,917 1,295,917 1,295,917 1,295,917 1,064,823 1,072,936 1,072,936 13.45%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.81% 3.15% 5.22% 4.71% 3.58% 3.59% -2.67% -
ROE 1.00% 1.08% 0.75% 1.21% 1.89% 1.60% -2.17% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 35.50 30.58 32.50 30.38 34.30 34.21 33.27 4.43%
EPS 0.54 0.57 0.44 0.68 0.85 0.69 -0.93 -
DPS 0.00 0.29 0.67 0.73 0.00 0.84 1.00 -
NAPS 0.54 0.53 0.59 0.56 0.45 0.43 0.43 16.44%
Adjusted Per Share Value based on latest NOSH - 1,295,917
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 35.35 30.34 32.47 29.35 28.19 28.05 27.43 18.47%
EPS 0.54 0.57 0.44 0.66 0.70 0.56 -0.77 -
DPS 0.00 0.29 0.67 0.71 0.00 0.69 0.82 -
NAPS 0.5377 0.5259 0.5896 0.541 0.3699 0.3526 0.3546 32.08%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.40 0.505 0.545 0.665 0.705 0.82 0.905 -
P/RPS 1.13 1.65 1.68 2.19 2.06 2.40 2.72 -44.41%
P/EPS 73.78 88.04 123.69 97.77 83.03 119.48 -96.95 -
EY 1.36 1.14 0.81 1.02 1.20 0.84 -1.03 -
DY 0.00 0.57 1.23 1.10 0.00 1.02 1.10 -
P/NAPS 0.74 0.95 0.92 1.19 1.57 1.91 2.10 -50.20%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 31/05/22 25/02/22 29/11/21 30/08/21 28/05/21 29/03/21 -
Price 0.435 0.49 0.525 0.575 0.67 0.78 0.835 -
P/RPS 1.23 1.60 1.62 1.89 1.95 2.28 2.51 -37.92%
P/EPS 80.24 85.43 119.15 84.54 78.90 113.65 -89.45 -
EY 1.25 1.17 0.84 1.18 1.27 0.88 -1.12 -
DY 0.00 0.59 1.28 1.27 0.00 1.08 1.20 -
P/NAPS 0.81 0.92 0.89 1.03 1.49 1.81 1.94 -44.22%

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