[RANHILL] YoY Annual (Unaudited) Result on 31-Dec-2019 [#4]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
YoY- 78.94%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,726,403 1,531,087 1,478,409 1,629,943 1,559,856 1,476,002 1,455,054 2.88%
PBT 199,625 93,704 92,815 236,383 155,613 194,793 185,308 1.24%
Tax -55,770 -27,608 -30,368 -105,125 -67,074 -69,241 -71,345 -4.01%
NP 143,855 66,096 62,447 131,258 88,539 125,552 113,963 3.95%
-
NP to SH 96,741 30,580 36,492 81,505 45,548 77,859 72,120 5.01%
-
Tax Rate 27.94% 29.46% 32.72% 44.47% 43.10% 35.55% 38.50% -
Total Cost 1,582,548 1,464,991 1,415,962 1,498,685 1,471,317 1,350,450 1,341,091 2.79%
-
Net Worth 773,182 764,591 459,826 586,286 550,755 604,054 577,405 4.98%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 10,180 29,028 42,239 53,298 35,532 44,415 69,288 -27.34%
Div Payout % 10.52% 94.93% 115.75% 65.39% 78.01% 57.05% 96.07% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 773,182 764,591 459,826 586,286 550,755 604,054 577,405 4.98%
NOSH 1,295,917 1,295,917 1,072,936 1,065,975 888,316 888,316 888,316 6.49%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 8.33% 4.32% 4.22% 8.05% 5.68% 8.51% 7.83% -
ROE 12.51% 4.00% 7.94% 13.90% 8.27% 12.89% 12.49% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 133.97 118.15 138.25 152.91 175.60 166.16 163.80 -3.29%
EPS 7.51 2.62 3.42 7.65 5.13 8.76 8.77 -2.55%
DPS 0.79 2.24 3.95 5.00 4.00 5.00 7.80 -31.71%
NAPS 0.60 0.59 0.43 0.55 0.62 0.68 0.65 -1.32%
Adjusted Per Share Value based on latest NOSH - 1,065,975
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 133.13 118.07 114.01 125.69 120.29 113.82 112.20 2.89%
EPS 7.46 2.36 2.81 6.29 3.51 6.00 5.56 5.01%
DPS 0.79 2.24 3.26 4.11 2.74 3.43 5.34 -27.26%
NAPS 0.5962 0.5896 0.3546 0.4521 0.4247 0.4658 0.4453 4.98%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 - -
Price 0.455 0.545 0.905 1.07 1.20 0.80 0.00 -
P/RPS 0.34 0.46 0.65 0.70 0.68 0.48 0.00 -
P/EPS 6.06 23.10 26.52 13.99 23.40 9.13 0.00 -
EY 16.50 4.33 3.77 7.15 4.27 10.96 0.00 -
DY 1.74 4.11 4.36 4.67 3.33 6.25 0.00 -
P/NAPS 0.76 0.92 2.10 1.95 1.94 1.18 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 25/02/22 29/03/21 27/02/20 28/02/19 13/02/18 - -
Price 0.445 0.525 0.835 0.96 1.34 0.71 0.00 -
P/RPS 0.33 0.44 0.60 0.63 0.76 0.43 0.00 -
P/EPS 5.93 22.25 24.47 12.56 26.13 8.10 0.00 -
EY 16.87 4.49 4.09 7.96 3.83 12.34 0.00 -
DY 1.78 4.27 4.73 5.21 2.99 7.04 0.00 -
P/NAPS 0.74 0.89 1.94 1.75 2.16 1.04 0.00 -

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