[RANHILL] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 173.11%
YoY- -59.88%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 421,113 380,599 365,612 363,763 355,772 385,478 368,878 9.20%
PBT 17,963 28,158 25,023 22,560 -12,552 38,280 29,578 -28.22%
Tax 4,032 -10,217 -11,932 -9,491 3,070 -14,456 -8,835 -
NP 21,995 17,941 13,091 13,069 -9,482 23,824 20,743 3.97%
-
NP to SH 5,710 8,521 9,051 7,298 -9,982 15,096 13,188 -42.68%
-
Tax Rate -22.45% 36.28% 47.68% 42.07% - 37.76% 29.87% -
Total Cost 399,118 362,658 352,521 350,694 365,254 361,654 348,135 9.51%
-
Net Worth 764,591 701,559 479,656 457,231 459,826 584,442 586,558 19.27%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 8,682 9,145 - 8,931 10,693 10,094 10,664 -12.77%
Div Payout % 152.06% 107.33% - 122.39% 0.00% 66.87% 80.87% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 764,591 701,559 479,656 457,231 459,826 584,442 586,558 19.27%
NOSH 1,295,917 1,295,917 1,064,823 1,072,936 1,072,936 1,072,936 1,072,936 13.37%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.22% 4.71% 3.58% 3.59% -2.67% 6.18% 5.62% -
ROE 0.75% 1.21% 1.89% 1.60% -2.17% 2.58% 2.25% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 32.50 30.38 34.30 34.21 33.27 36.28 34.59 -4.05%
EPS 0.44 0.68 0.85 0.69 -0.93 1.42 1.24 -49.78%
DPS 0.67 0.73 0.00 0.84 1.00 0.95 1.00 -23.37%
NAPS 0.59 0.56 0.45 0.43 0.43 0.55 0.55 4.77%
Adjusted Per Share Value based on latest NOSH - 1,072,936
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 32.47 29.35 28.19 28.05 27.43 29.73 28.45 9.18%
EPS 0.44 0.66 0.70 0.56 -0.77 1.16 1.02 -42.82%
DPS 0.67 0.71 0.00 0.69 0.82 0.78 0.82 -12.56%
NAPS 0.5896 0.541 0.3699 0.3526 0.3546 0.4507 0.4523 19.27%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.545 0.665 0.705 0.82 0.905 0.89 0.93 -
P/RPS 1.68 2.19 2.06 2.40 2.72 2.45 2.69 -26.87%
P/EPS 123.69 97.77 83.03 119.48 -96.95 62.65 75.21 39.20%
EY 0.81 1.02 1.20 0.84 -1.03 1.60 1.33 -28.08%
DY 1.23 1.10 0.00 1.02 1.10 1.07 1.08 9.03%
P/NAPS 0.92 1.19 1.57 1.91 2.10 1.62 1.69 -33.25%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 30/08/21 28/05/21 29/03/21 26/11/20 26/08/20 -
Price 0.525 0.575 0.67 0.78 0.835 0.825 0.88 -
P/RPS 1.62 1.89 1.95 2.28 2.51 2.27 2.54 -25.84%
P/EPS 119.15 84.54 78.90 113.65 -89.45 58.07 71.16 40.87%
EY 0.84 1.18 1.27 0.88 -1.12 1.72 1.41 -29.13%
DY 1.28 1.27 0.00 1.08 1.20 1.15 1.14 8.00%
P/NAPS 0.89 1.03 1.49 1.81 1.94 1.50 1.60 -32.29%

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