Highlights

[RANHILL] QoQ 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 -     -27.50%    YoY -     -29.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 368,878 368,281 391,840 409,060 423,992 405,051 418,161 -8.03%
  QoQ % 0.16% -6.01% -4.21% -3.52% 4.68% -3.14% -
  Horiz. % 88.21% 88.07% 93.71% 97.82% 101.39% 96.86% 100.00%
PBT 29,578 41,280 88,655 47,871 50,269 49,588 19,151 33.65%
  QoQ % -28.35% -53.44% 85.20% -4.77% 1.37% 158.93% -
  Horiz. % 154.45% 215.55% 462.93% 249.97% 262.49% 258.93% 100.00%
Tax -8,835 -13,918 -50,579 -18,880 -19,006 -16,660 -16,290 -33.52%
  QoQ % 36.52% 72.48% -167.90% 0.66% -14.08% -2.27% -
  Horiz. % 54.24% 85.44% 310.49% 115.90% 116.67% 102.27% 100.00%
NP 20,743 27,362 38,076 28,991 31,263 32,928 2,861 275.05%
  QoQ % -24.19% -28.14% 31.34% -7.27% -5.06% 1,050.93% -
  Horiz. % 725.03% 956.38% 1,330.86% 1,013.32% 1,092.73% 1,150.93% 100.00%
NP to SH 13,188 18,190 23,837 17,630 18,671 21,367 -4,509 -
  QoQ % -27.50% -23.69% 35.21% -5.58% -12.62% 573.87% -
  Horiz. % -292.48% -403.42% -528.65% -391.00% -414.08% -473.87% 100.00%
Tax Rate 29.87 % 33.72 % 57.05 % 39.44 % 37.81 % 33.60 % 85.06 % -50.26%
  QoQ % -11.42% -40.89% 44.65% 4.31% 12.53% -60.50% -
  Horiz. % 35.12% 39.64% 67.07% 46.37% 44.45% 39.50% 100.00%
Total Cost 348,135 340,919 353,764 380,069 392,729 372,123 415,300 -11.11%
  QoQ % 2.12% -3.63% -6.92% -3.22% 5.54% -10.40% -
  Horiz. % 83.83% 82.09% 85.18% 91.52% 94.57% 89.60% 100.00%
Net Worth 586,558 599,084 586,286 575,626 575,626 559,639 550,755 4.29%
  QoQ % -2.09% 2.18% 1.85% 0.00% 2.86% 1.61% -
  Horiz. % 106.50% 108.77% 106.45% 104.52% 104.52% 101.61% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 10,664 21,395 21,319 10,659 - - 17,766 -28.86%
  QoQ % -50.16% 0.36% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.03% 120.43% 120.00% 60.00% 0.00% 0.00% 100.00%
Div Payout % 80.87 % 117.62 % 89.44 % 60.46 % - % - % - % -
  QoQ % -31.24% 31.51% 47.93% 0.00% 0.00% 0.00% -
  Horiz. % 133.76% 194.54% 147.93% 100.00% - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 586,558 599,084 586,286 575,626 575,626 559,639 550,755 4.29%
  QoQ % -2.09% 2.18% 1.85% 0.00% 2.86% 1.61% -
  Horiz. % 106.50% 108.77% 106.45% 104.52% 104.52% 101.61% 100.00%
NOSH 1,066,470 1,069,793 1,065,975 1,065,975 1,065,975 888,316 888,316 12.97%
  QoQ % -0.31% 0.36% 0.00% 0.00% 20.00% 0.00% -
  Horiz. % 120.06% 120.43% 120.00% 120.00% 120.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.62 % 7.43 % 9.72 % 7.09 % 7.37 % 8.13 % 0.68 % 309.30%
  QoQ % -24.36% -23.56% 37.09% -3.80% -9.35% 1,095.59% -
  Horiz. % 826.47% 1,092.65% 1,429.41% 1,042.65% 1,083.82% 1,195.59% 100.00%
ROE 2.25 % 3.04 % 4.07 % 3.06 % 3.24 % 3.82 % -0.82 % -
  QoQ % -25.99% -25.31% 33.01% -5.56% -15.18% 565.85% -
  Horiz. % -274.39% -370.73% -496.34% -373.17% -395.12% -465.85% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 34.59 34.43 36.76 38.37 39.78 45.60 47.07 -18.58%
  QoQ % 0.46% -6.34% -4.20% -3.54% -12.76% -3.12% -
  Horiz. % 73.49% 73.15% 78.10% 81.52% 84.51% 96.88% 100.00%
EPS 1.24 1.70 2.24 1.65 1.75 2.41 -0.51 -
  QoQ % -27.06% -24.11% 35.76% -5.71% -27.39% 572.55% -
  Horiz. % -243.14% -333.33% -439.22% -323.53% -343.14% -472.55% 100.00%
DPS 1.00 2.00 2.00 1.00 0.00 0.00 2.00 -37.03%
  QoQ % -50.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 100.00% 100.00% 50.00% 0.00% 0.00% 100.00%
NAPS 0.5500 0.5600 0.5500 0.5400 0.5400 0.6300 0.6200 -7.68%
  QoQ % -1.79% 1.82% 1.85% 0.00% -14.29% 1.61% -
  Horiz. % 88.71% 90.32% 88.71% 87.10% 87.10% 101.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,072,936
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 34.38 34.32 36.52 38.13 39.52 37.75 38.97 -8.02%
  QoQ % 0.17% -6.02% -4.22% -3.52% 4.69% -3.13% -
  Horiz. % 88.22% 88.07% 93.71% 97.84% 101.41% 96.87% 100.00%
EPS 1.23 1.70 2.22 1.64 1.74 1.99 -0.42 -
  QoQ % -27.65% -23.42% 35.37% -5.75% -12.56% 573.81% -
  Horiz. % -292.86% -404.76% -528.57% -390.48% -414.29% -473.81% 100.00%
DPS 0.99 1.99 1.99 0.99 0.00 0.00 1.66 -29.17%
  QoQ % -50.25% 0.00% 101.01% 0.00% 0.00% 0.00% -
  Horiz. % 59.64% 119.88% 119.88% 59.64% 0.00% 0.00% 100.00%
NAPS 0.5467 0.5584 0.5464 0.5365 0.5365 0.5216 0.5133 4.30%
  QoQ % -2.10% 2.20% 1.85% 0.00% 2.86% 1.62% -
  Horiz. % 106.51% 108.79% 106.45% 104.52% 104.52% 101.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.9300 0.9000 1.0700 1.2000 1.2500 1.3100 1.2000 -
P/RPS 2.69 2.61 2.91 3.13 3.14 2.87 2.55 3.63%
  QoQ % 3.07% -10.31% -7.03% -0.32% 9.41% 12.55% -
  Horiz. % 105.49% 102.35% 114.12% 122.75% 123.14% 112.55% 100.00%
P/EPS 75.21 52.93 47.85 72.56 71.37 54.46 -236.41 -
  QoQ % 42.09% 10.62% -34.05% 1.67% 31.05% 123.04% -
  Horiz. % -31.81% -22.39% -20.24% -30.69% -30.19% -23.04% 100.00%
EY 1.33 1.89 2.09 1.38 1.40 1.84 -0.42 -
  QoQ % -29.63% -9.57% 51.45% -1.43% -23.91% 538.10% -
  Horiz. % -316.67% -450.00% -497.62% -328.57% -333.33% -438.10% 100.00%
DY 1.08 2.22 1.87 0.83 0.00 0.00 1.67 -25.24%
  QoQ % -51.35% 18.72% 125.30% 0.00% 0.00% 0.00% -
  Horiz. % 64.67% 132.93% 111.98% 49.70% 0.00% 0.00% 100.00%
P/NAPS 1.69 1.61 1.95 2.22 2.31 2.08 1.94 -8.79%
  QoQ % 4.97% -17.44% -12.16% -3.90% 11.06% 7.22% -
  Horiz. % 87.11% 82.99% 100.52% 114.43% 119.07% 107.22% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 - 27/02/20 07/11/19 14/08/19 02/05/19 28/02/19 -
Price 0.8800 1.0200 0.9600 1.2500 1.3300 1.1700 1.3400 -
P/RPS 2.54 2.96 2.61 3.26 3.34 2.57 2.85 -7.40%
  QoQ % -14.19% 13.41% -19.94% -2.40% 29.96% -9.82% -
  Horiz. % 89.12% 103.86% 91.58% 114.39% 117.19% 90.18% 100.00%
P/EPS 71.16 59.99 42.93 75.58 75.93 48.64 -263.99 -
  QoQ % 18.62% 39.74% -43.20% -0.46% 56.11% 118.42% -
  Horiz. % -26.96% -22.72% -16.26% -28.63% -28.76% -18.42% 100.00%
EY 1.41 1.67 2.33 1.32 1.32 2.06 -0.38 -
  QoQ % -15.57% -28.33% 76.52% 0.00% -35.92% 642.11% -
  Horiz. % -371.05% -439.47% -613.16% -347.37% -347.37% -542.11% 100.00%
DY 1.14 1.96 2.08 0.80 0.00 0.00 1.49 -16.36%
  QoQ % -41.84% -5.77% 160.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.51% 131.54% 139.60% 53.69% 0.00% 0.00% 100.00%
P/NAPS 1.60 1.82 1.75 2.31 2.46 1.86 2.16 -18.15%
  QoQ % -12.09% 4.00% -24.24% -6.10% 32.26% -13.89% -
  Horiz. % 74.07% 84.26% 81.02% 106.94% 113.89% 86.11% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
4. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
7. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
8. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
PARTNERS & BROKERS