[RANHILL] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -6.69%
YoY- 33.31%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,853,064 1,726,403 1,706,897 1,653,507 1,560,739 1,531,087 1,465,746 16.93%
PBT 211,200 199,625 94,843 93,290 90,712 93,704 63,189 123.71%
Tax -58,786 -55,770 -29,271 -28,085 -25,297 -27,608 -28,570 61.84%
NP 152,414 143,855 65,572 65,205 65,415 66,096 34,619 168.86%
-
NP to SH 100,481 96,741 29,415 28,612 30,662 30,580 14,888 257.55%
-
Tax Rate 27.83% 27.94% 30.86% 30.11% 27.89% 29.46% 45.21% -
Total Cost 1,700,650 1,582,548 1,641,325 1,588,302 1,495,324 1,464,991 1,431,127 12.20%
-
Net Worth 773,182 773,182 695,866 697,330 681,918 764,591 701,559 6.70%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 6,443 10,174 12,413 21,559 21,559 26,759 28,770 -63.15%
Div Payout % 6.41% 10.52% 42.20% 75.35% 70.31% 87.51% 193.25% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 773,182 773,182 695,866 697,330 681,918 764,591 701,559 6.70%
NOSH 1,295,917 1,295,917 1,295,917 1,295,917 1,295,917 1,295,917 1,295,917 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 8.22% 8.33% 3.84% 3.94% 4.19% 4.32% 2.36% -
ROE 13.00% 12.51% 4.23% 4.10% 4.50% 4.00% 2.12% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 143.80 133.97 132.46 128.04 121.30 118.15 117.00 14.75%
EPS 7.80 7.51 2.28 2.22 2.38 2.36 1.19 250.64%
DPS 0.50 0.79 0.96 1.67 1.68 2.06 2.30 -63.87%
NAPS 0.60 0.60 0.54 0.54 0.53 0.59 0.56 4.71%
Adjusted Per Share Value based on latest NOSH - 1,295,917
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 142.90 133.13 131.63 127.51 120.35 118.07 113.03 16.93%
EPS 7.75 7.46 2.27 2.21 2.36 2.36 1.15 257.19%
DPS 0.50 0.78 0.96 1.66 1.66 2.06 2.22 -63.01%
NAPS 0.5962 0.5962 0.5366 0.5377 0.5259 0.5896 0.541 6.69%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.49 0.455 0.39 0.40 0.505 0.545 0.665 -
P/RPS 0.34 0.34 0.29 0.31 0.42 0.46 0.57 -29.16%
P/EPS 6.28 6.06 17.09 18.05 21.19 23.10 55.96 -76.76%
EY 15.91 16.50 5.85 5.54 4.72 4.33 1.79 329.65%
DY 1.02 1.74 2.46 4.17 3.32 3.79 3.45 -55.65%
P/NAPS 0.82 0.76 0.72 0.74 0.95 0.92 1.19 -22.00%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 24/02/23 30/11/22 26/08/22 31/05/22 25/02/22 29/11/21 -
Price 0.595 0.445 0.415 0.435 0.49 0.525 0.575 -
P/RPS 0.41 0.33 0.31 0.34 0.40 0.44 0.49 -11.21%
P/EPS 7.63 5.93 18.18 19.63 20.56 22.25 48.38 -70.84%
EY 13.10 16.87 5.50 5.09 4.86 4.49 2.07 242.52%
DY 0.84 1.78 2.31 3.84 3.42 3.93 3.99 -64.64%
P/NAPS 0.99 0.74 0.77 0.81 0.92 0.89 1.03 -2.60%

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