[RANHILL] QoQ Cumulative Quarter 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
QoQ- 41.33%
YoY- 78.94%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Cumulative 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 96.94%
PBT 109,138 70,858 41,280 236,383 147,728 99,857 49,588 68.95%
Tax -37,209 -22,753 -13,918 -105,125 -54,546 -35,666 -16,660 70.61%
NP 71,929 48,105 27,362 131,258 93,182 64,191 32,928 68.11%
-
NP to SH 46,474 31,378 18,190 81,505 57,668 40,038 21,367 67.63%
-
Tax Rate 34.09% 32.11% 33.72% 44.47% 36.92% 35.72% 33.60% -
Total Cost 1,050,708 689,054 340,919 1,498,685 1,144,921 764,852 372,123 99.39%
-
Net Worth 584,442 586,558 599,084 586,286 575,626 575,626 559,639 2.92%
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 - -
Div Payout % 67.45% 67.98% 117.62% 65.39% 55.45% 53.25% - -
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 2.92%
NOSH 1,072,936 1,072,936 1,072,936 1,065,975 1,065,975 1,065,975 888,316 13.37%
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% -
ROE 7.95% 5.35% 3.04% 13.90% 10.02% 6.96% 3.82% -
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 74.82%
EPS 4.36 2.94 1.70 7.65 5.41 3.76 2.41 48.31%
DPS 2.95 2.00 2.00 5.00 3.00 2.00 0.00 -
NAPS 0.55 0.55 0.56 0.55 0.54 0.54 0.63 -8.63%
Adjusted Per Share Value based on latest NOSH - 1,065,975
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 86.57 56.85 28.40 125.69 95.47 63.93 31.23 96.96%
EPS 3.58 2.42 1.40 6.29 4.45 3.09 1.65 67.36%
DPS 2.42 1.64 1.65 4.11 2.47 1.64 0.00 -
NAPS 0.4507 0.4523 0.462 0.4521 0.4439 0.4439 0.4316 2.92%
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 0.89 0.93 0.90 1.07 1.20 1.25 1.31 -
P/RPS 0.84 1.35 2.61 0.70 1.03 1.61 2.87 -55.81%
P/EPS 20.35 31.61 52.93 13.99 22.18 33.28 54.46 -48.02%
EY 4.91 3.16 1.89 7.15 4.51 3.00 1.84 92.04%
DY 3.31 2.15 2.22 4.67 2.50 1.60 0.00 -
P/NAPS 1.62 1.69 1.61 1.95 2.22 2.31 2.08 -15.30%
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 20/05/20 27/02/20 07/11/19 14/08/19 02/05/19 -
Price 0.825 0.88 1.02 0.96 1.25 1.33 1.17 -
P/RPS 0.78 1.27 2.96 0.63 1.08 1.71 2.57 -54.73%
P/EPS 18.86 29.91 59.99 12.56 23.11 35.41 48.64 -46.73%
EY 5.30 3.34 1.67 7.96 4.33 2.82 2.06 87.43%
DY 3.58 2.27 1.96 5.21 2.40 1.50 0.00 -
P/NAPS 1.50 1.60 1.82 1.75 2.31 2.46 1.86 -13.32%

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