[RANHILL] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
14-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 6.64%
YoY- -35.96%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,593,173 1,629,943 1,656,264 1,649,143 1,604,621 1,559,856 1,514,215 3.44%
PBT 228,075 236,383 166,879 163,812 156,917 155,613 189,092 13.29%
Tax -102,383 -105,125 -70,836 -68,332 -66,390 -67,074 -67,622 31.82%
NP 125,692 131,258 96,043 95,480 90,527 88,539 121,470 2.30%
-
NP to SH 78,328 81,505 53,159 52,014 48,775 45,548 72,512 5.27%
-
Tax Rate 44.89% 44.47% 42.45% 41.71% 42.31% 43.10% 35.76% -
Total Cost 1,467,481 1,498,685 1,560,221 1,553,663 1,514,094 1,471,317 1,392,745 3.54%
-
Net Worth 599,084 586,286 575,626 575,626 559,639 550,755 577,405 2.48%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 53,375 31,979 28,426 35,532 35,532 35,532 53,298 0.09%
Div Payout % 68.14% 39.24% 53.47% 68.31% 72.85% 78.01% 73.50% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 599,084 586,286 575,626 575,626 559,639 550,755 577,405 2.48%
NOSH 1,072,936 1,065,975 1,065,975 1,065,975 888,316 888,316 888,316 13.40%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 7.89% 8.05% 5.80% 5.79% 5.64% 5.68% 8.02% -
ROE 13.07% 13.90% 9.23% 9.04% 8.72% 8.27% 12.56% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 148.92 152.91 155.38 154.71 180.64 175.60 170.46 -8.60%
EPS 7.32 7.65 4.99 4.88 5.49 5.13 8.16 -6.98%
DPS 5.00 3.00 2.67 3.33 4.00 4.00 6.00 -11.43%
NAPS 0.56 0.55 0.54 0.54 0.63 0.62 0.65 -9.44%
Adjusted Per Share Value based on latest NOSH - 1,065,975
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 122.86 125.69 127.72 127.17 123.74 120.29 116.77 3.44%
EPS 6.04 6.29 4.10 4.01 3.76 3.51 5.59 5.29%
DPS 4.12 2.47 2.19 2.74 2.74 2.74 4.11 0.16%
NAPS 0.462 0.4521 0.4439 0.4439 0.4316 0.4247 0.4453 2.48%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.90 1.07 1.20 1.25 1.31 1.20 0.94 -
P/RPS 0.60 0.70 0.77 0.81 0.73 0.68 0.55 5.96%
P/EPS 12.29 13.99 24.06 25.62 23.86 23.40 11.52 4.40%
EY 8.14 7.15 4.16 3.90 4.19 4.27 8.68 -4.18%
DY 5.56 2.80 2.22 2.67 3.05 3.33 6.38 -8.75%
P/NAPS 1.61 1.95 2.22 2.31 2.08 1.94 1.45 7.22%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 20/05/20 27/02/20 07/11/19 14/08/19 02/05/19 28/02/19 13/11/18 -
Price 1.02 0.96 1.25 1.33 1.17 1.34 1.16 -
P/RPS 0.68 0.63 0.80 0.86 0.65 0.76 0.68 0.00%
P/EPS 13.93 12.56 25.07 27.26 21.31 26.13 14.21 -1.31%
EY 7.18 7.96 3.99 3.67 4.69 3.83 7.04 1.32%
DY 4.90 3.13 2.13 2.51 3.42 2.99 5.17 -3.50%
P/NAPS 1.82 1.75 2.31 2.46 1.86 2.16 1.78 1.49%

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