[RANHILL] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
15-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 108.43%
YoY- 61.16%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 562,353 2,280,844 1,723,127 1,113,741 520,076 1,726,403 1,285,784 -42.35%
PBT 35,304 147,881 101,213 70,929 31,143 199,625 76,880 -40.45%
Tax -11,095 -43,856 -37,382 -26,673 -10,196 -55,770 -33,303 -51.91%
NP 24,209 104,025 63,831 44,256 20,947 143,855 43,577 -32.39%
-
NP to SH 10,347 57,885 33,401 23,177 11,120 96,741 23,705 -42.42%
-
Tax Rate 31.43% 29.66% 36.93% 37.61% 32.74% 27.94% 43.32% -
Total Cost 538,144 2,176,819 1,659,296 1,069,485 499,129 1,582,548 1,242,207 -42.71%
-
Net Worth 786,599 786,599 760,803 747,410 773,182 773,182 695,866 8.50%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 45,132 45,132 45,102 - 10,180 3,737 -
Div Payout % - 77.97% 135.12% 194.60% - 10.52% 15.76% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 786,599 786,599 760,803 747,410 773,182 773,182 695,866 8.50%
NOSH 1,296,785 1,296,785 1,296,785 1,295,917 1,295,917 1,295,917 1,295,917 0.04%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 4.30% 4.56% 3.70% 3.97% 4.03% 8.33% 3.39% -
ROE 1.32% 7.36% 4.39% 3.10% 1.44% 12.51% 3.41% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 43.61 176.88 133.63 86.43 40.36 133.97 99.78 -42.37%
EPS 0.80 4.49 2.59 1.80 0.86 7.51 1.84 -42.57%
DPS 0.00 3.50 3.50 3.50 0.00 0.79 0.29 -
NAPS 0.61 0.61 0.59 0.58 0.60 0.60 0.54 8.45%
Adjusted Per Share Value based on latest NOSH - 1,295,917
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 43.37 175.88 132.88 85.88 40.11 133.13 99.15 -42.34%
EPS 0.80 4.46 2.58 1.79 0.86 7.46 1.83 -42.37%
DPS 0.00 3.48 3.48 3.48 0.00 0.79 0.29 -
NAPS 0.6066 0.6066 0.5867 0.5764 0.5962 0.5962 0.5366 8.50%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.08 0.90 0.65 0.525 0.49 0.455 0.39 -
P/RPS 2.48 0.51 0.49 0.61 1.21 0.34 0.39 242.84%
P/EPS 134.60 20.05 25.09 29.19 56.78 6.06 21.20 242.49%
EY 0.74 4.99 3.98 3.43 1.76 16.50 4.72 -70.89%
DY 0.00 3.89 5.38 6.67 0.00 1.74 0.74 -
P/NAPS 1.77 1.48 1.10 0.91 0.82 0.76 0.72 82.04%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 27/05/24 29/02/24 14/11/23 15/08/23 29/05/23 24/02/23 30/11/22 -
Price 1.57 1.13 0.91 0.605 0.595 0.445 0.415 -
P/RPS 3.60 0.64 0.68 0.70 1.47 0.33 0.42 318.28%
P/EPS 195.66 25.17 35.13 33.64 68.95 5.93 22.56 321.57%
EY 0.51 3.97 2.85 2.97 1.45 16.87 4.43 -76.30%
DY 0.00 3.10 3.85 5.79 0.00 1.78 0.70 -
P/NAPS 2.57 1.85 1.54 1.04 0.99 0.74 0.77 123.17%

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