Highlights

[RANHILL] QoQ Cumulative Quarter Result on 2020-06-30 [#2]

Stock [RANHILL]: RANHILL HOLDINGS BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     72.50%    YoY -     -21.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,122,637 737,159 368,281 1,629,943 1,238,103 829,043 405,051 96.95%
  QoQ % 52.29% 100.16% -77.41% 31.65% 49.34% 104.68% -
  Horiz. % 277.16% 181.99% 90.92% 402.40% 305.67% 204.68% 100.00%
PBT 109,138 70,858 41,280 236,383 147,728 99,857 49,588 68.96%
  QoQ % 54.02% 71.65% -82.54% 60.01% 47.94% 101.37% -
  Horiz. % 220.09% 142.89% 83.25% 476.69% 297.91% 201.37% 100.00%
Tax -37,209 -22,753 -13,918 -105,125 -54,546 -35,666 -16,660 70.61%
  QoQ % -63.53% -63.48% 86.76% -92.73% -52.94% -114.08% -
  Horiz. % 223.34% 136.57% 83.54% 631.00% 327.41% 214.08% 100.00%
NP 71,929 48,105 27,362 131,258 93,182 64,191 32,928 68.12%
  QoQ % 49.52% 75.81% -79.15% 40.86% 45.16% 94.94% -
  Horiz. % 218.44% 146.09% 83.10% 398.62% 282.99% 194.94% 100.00%
NP to SH 46,474 31,378 18,190 81,505 57,668 40,038 21,367 67.63%
  QoQ % 48.11% 72.50% -77.68% 41.33% 44.03% 87.38% -
  Horiz. % 217.50% 146.85% 85.13% 381.45% 269.89% 187.38% 100.00%
Tax Rate 34.09 % 32.11 % 33.72 % 44.47 % 36.92 % 35.72 % 33.60 % 0.97%
  QoQ % 6.17% -4.77% -24.17% 20.45% 3.36% 6.31% -
  Horiz. % 101.46% 95.57% 100.36% 132.35% 109.88% 106.31% 100.00%
Total Cost 1,050,708 689,054 340,919 1,498,685 1,144,921 764,852 372,123 99.39%
  QoQ % 52.49% 102.12% -77.25% 30.90% 49.69% 105.54% -
  Horiz. % 282.36% 185.17% 91.61% 402.74% 307.67% 205.54% 100.00%
Net Worth 584,442 586,558 599,084 586,286 575,626 575,626 559,639 2.93%
  QoQ % -0.36% -2.09% 2.18% 1.85% 0.00% 2.86% -
  Horiz. % 104.43% 104.81% 107.05% 104.76% 102.86% 102.86% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 31,347 21,329 21,395 53,298 31,979 21,319 - -
  QoQ % 46.97% -0.31% -59.86% 66.67% 50.00% 0.00% -
  Horiz. % 147.04% 100.05% 100.36% 250.00% 150.00% 100.00% -
Div Payout % 67.45 % 67.98 % 117.62 % 65.39 % 55.45 % 53.25 % - % -
  QoQ % -0.78% -42.20% 79.87% 17.93% 4.13% 0.00% -
  Horiz. % 126.67% 127.66% 220.88% 122.80% 104.13% 100.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 584,442 586,558 599,084 586,286 575,626 575,626 559,639 2.93%
  QoQ % -0.36% -2.09% 2.18% 1.85% 0.00% 2.86% -
  Horiz. % 104.43% 104.81% 107.05% 104.76% 102.86% 102.86% 100.00%
NOSH 1,062,622 1,066,470 1,069,793 1,065,975 1,065,975 1,065,975 888,316 12.65%
  QoQ % -0.36% -0.31% 0.36% 0.00% 0.00% 20.00% -
  Horiz. % 119.62% 120.06% 120.43% 120.00% 120.00% 120.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.41 % 6.53 % 7.43 % 8.05 % 7.53 % 7.74 % 8.13 % -14.62%
  QoQ % -1.84% -12.11% -7.70% 6.91% -2.71% -4.80% -
  Horiz. % 78.84% 80.32% 91.39% 99.02% 92.62% 95.20% 100.00%
ROE 7.95 % 5.35 % 3.04 % 13.90 % 10.02 % 6.96 % 3.82 % 62.79%
  QoQ % 48.60% 75.99% -78.13% 38.72% 43.97% 82.20% -
  Horiz. % 208.12% 140.05% 79.58% 363.87% 262.30% 182.20% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 105.65 69.12 34.43 152.91 116.15 77.77 45.60 74.83%
  QoQ % 52.85% 100.76% -77.48% 31.65% 49.35% 70.55% -
  Horiz. % 231.69% 151.58% 75.50% 335.33% 254.71% 170.55% 100.00%
EPS 4.36 2.94 1.70 7.65 5.41 3.76 2.41 48.31%
  QoQ % 48.30% 72.94% -77.78% 41.40% 43.88% 56.02% -
  Horiz. % 180.91% 121.99% 70.54% 317.43% 224.48% 156.02% 100.00%
DPS 2.95 2.00 2.00 5.00 3.00 2.00 0.00 -
  QoQ % 47.50% 0.00% -60.00% 66.67% 50.00% 0.00% -
  Horiz. % 147.50% 100.00% 100.00% 250.00% 150.00% 100.00% -
NAPS 0.5500 0.5500 0.5600 0.5500 0.5400 0.5400 0.6300 -8.63%
  QoQ % 0.00% -1.79% 1.82% 1.85% 0.00% -14.29% -
  Horiz. % 87.30% 87.30% 88.89% 87.30% 85.71% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,072,936
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 104.63 68.70 34.32 151.91 115.39 77.27 37.75 96.95%
  QoQ % 52.30% 100.17% -77.41% 31.65% 49.33% 104.69% -
  Horiz. % 277.17% 181.99% 90.91% 402.41% 305.67% 204.69% 100.00%
EPS 4.33 2.92 1.70 7.60 5.37 3.73 1.99 67.68%
  QoQ % 48.29% 71.76% -77.63% 41.53% 43.97% 87.44% -
  Horiz. % 217.59% 146.73% 85.43% 381.91% 269.85% 187.44% 100.00%
DPS 2.92 1.99 1.99 4.97 2.98 1.99 0.00 -
  QoQ % 46.73% 0.00% -59.96% 66.78% 49.75% 0.00% -
  Horiz. % 146.73% 100.00% 100.00% 249.75% 149.75% 100.00% -
NAPS 0.5447 0.5467 0.5584 0.5464 0.5365 0.5365 0.5216 2.92%
  QoQ % -0.37% -2.10% 2.20% 1.85% 0.00% 2.86% -
  Horiz. % 104.43% 104.81% 107.06% 104.75% 102.86% 102.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.8900 0.9300 0.9000 1.0700 1.2000 1.2500 1.3100 -
P/RPS 0.84 1.35 2.61 0.70 1.03 1.61 2.87 -55.82%
  QoQ % -37.78% -48.28% 272.86% -32.04% -36.02% -43.90% -
  Horiz. % 29.27% 47.04% 90.94% 24.39% 35.89% 56.10% 100.00%
P/EPS 20.35 31.61 52.93 13.99 22.18 33.28 54.46 -48.03%
  QoQ % -35.62% -40.28% 278.34% -36.93% -33.35% -38.89% -
  Horiz. % 37.37% 58.04% 97.19% 25.69% 40.73% 61.11% 100.00%
EY 4.91 3.16 1.89 7.15 4.51 3.00 1.84 92.04%
  QoQ % 55.38% 67.20% -73.57% 58.54% 50.33% 63.04% -
  Horiz. % 266.85% 171.74% 102.72% 388.59% 245.11% 163.04% 100.00%
DY 3.31 2.15 2.22 4.67 2.50 1.60 0.00 -
  QoQ % 53.95% -3.15% -52.46% 86.80% 56.25% 0.00% -
  Horiz. % 206.87% 134.38% 138.75% 291.88% 156.25% 100.00% -
P/NAPS 1.62 1.69 1.61 1.95 2.22 2.31 2.08 -15.31%
  QoQ % -4.14% 4.97% -17.44% -12.16% -3.90% 11.06% -
  Horiz. % 77.88% 81.25% 77.40% 93.75% 106.73% 111.06% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 26/08/20 - 27/02/20 07/11/19 14/08/19 02/05/19 -
Price 0.8250 0.8800 1.0200 0.9600 1.2500 1.3300 1.1700 -
P/RPS 0.78 1.27 2.96 0.63 1.08 1.71 2.57 -54.74%
  QoQ % -38.58% -57.09% 369.84% -41.67% -36.84% -33.46% -
  Horiz. % 30.35% 49.42% 115.18% 24.51% 42.02% 66.54% 100.00%
P/EPS 18.86 29.91 59.99 12.56 23.11 35.41 48.64 -46.73%
  QoQ % -36.94% -50.14% 377.63% -45.65% -34.74% -27.20% -
  Horiz. % 38.77% 61.49% 123.33% 25.82% 47.51% 72.80% 100.00%
EY 5.30 3.34 1.67 7.96 4.33 2.82 2.06 87.44%
  QoQ % 58.68% 100.00% -79.02% 83.83% 53.55% 36.89% -
  Horiz. % 257.28% 162.14% 81.07% 386.41% 210.19% 136.89% 100.00%
DY 3.58 2.27 1.96 5.21 2.40 1.50 0.00 -
  QoQ % 57.71% 15.82% -62.38% 117.08% 60.00% 0.00% -
  Horiz. % 238.67% 151.33% 130.67% 347.33% 160.00% 100.00% -
P/NAPS 1.50 1.60 1.82 1.75 2.31 2.46 1.86 -13.33%
  QoQ % -6.25% -12.09% 4.00% -24.24% -6.10% 32.26% -
  Horiz. % 80.65% 86.02% 97.85% 94.09% 124.19% 132.26% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS