[RANHILL] QoQ 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- 573.87%
YoY- 17.79%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 391,840 409,060 423,992 405,051 418,161 401,939 379,470 2.15%
PBT 88,655 47,871 50,269 49,588 19,151 44,804 43,374 60.84%
Tax -50,579 -18,880 -19,006 -16,660 -16,290 -16,376 -17,064 105.93%
NP 38,076 28,991 31,263 32,928 2,861 28,428 26,310 27.85%
-
NP to SH 23,837 17,630 18,671 21,367 -4,509 16,485 15,432 33.51%
-
Tax Rate 57.05% 39.44% 37.81% 33.60% 85.06% 36.55% 39.34% -
Total Cost 353,764 380,069 392,729 372,123 415,300 373,511 353,160 0.11%
-
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 21,319 10,659 - - 17,766 17,766 - -
Div Payout % 89.44% 60.46% - - 0.00% 107.77% - -
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 9.72% 7.09% 7.37% 8.13% 0.68% 7.07% 6.93% -
ROE 4.07% 3.06% 3.24% 3.82% -0.82% 2.86% 2.67% -
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 36.76 38.37 39.78 45.60 47.07 45.25 42.72 -9.50%
EPS 2.24 1.65 1.75 2.41 -0.51 1.86 1.74 18.28%
DPS 2.00 1.00 0.00 0.00 2.00 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 30.22 31.54 32.70 31.23 32.25 31.00 29.26 2.16%
EPS 1.84 1.36 1.44 1.65 -0.35 1.27 1.19 33.60%
DPS 1.64 0.82 0.00 0.00 1.37 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 2.91 3.13 3.14 2.87 2.55 2.08 1.59 49.45%
P/EPS 47.85 72.56 71.37 54.46 -236.41 50.65 39.14 14.29%
EY 2.09 1.38 1.40 1.84 -0.42 1.97 2.55 -12.38%
DY 1.87 0.83 0.00 0.00 1.67 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 2.61 3.26 3.34 2.57 2.85 2.56 1.59 39.02%
P/EPS 42.93 75.58 75.93 48.64 -263.99 62.51 39.14 6.33%
EY 2.33 1.32 1.32 2.06 -0.38 1.60 2.55 -5.82%
DY 2.08 0.80 0.00 0.00 1.49 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