[RANHILL] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -80.0%
YoY- -59.88%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,531,087 1,109,974 729,375 363,763 1,478,409 1,122,637 737,159 62.57%
PBT 93,704 75,741 47,583 22,560 92,815 109,138 70,858 20.41%
Tax -27,608 -31,640 -21,423 -9,491 -30,368 -37,209 -22,753 13.72%
NP 66,096 44,101 26,160 13,069 62,447 71,929 48,105 23.52%
-
NP to SH 30,580 24,870 16,349 7,298 36,492 46,474 31,378 -1.69%
-
Tax Rate 29.46% 41.77% 45.02% 42.07% 32.72% 34.09% 32.11% -
Total Cost 1,464,991 1,065,873 703,215 350,694 1,415,962 1,050,708 689,054 65.11%
-
Net Worth 764,591 701,559 479,656 457,231 459,826 584,442 586,558 19.27%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 29,028 19,668 8,953 8,931 42,239 31,347 21,329 22.74%
Div Payout % 94.93% 79.09% 54.77% 122.39% 115.75% 67.45% 67.98% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 764,591 701,559 479,656 457,231 459,826 584,442 586,558 19.27%
NOSH 1,295,917 1,295,917 1,064,823 1,072,936 1,072,936 1,072,936 1,072,936 13.37%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.32% 3.97% 3.59% 3.59% 4.22% 6.41% 6.53% -
ROE 4.00% 3.54% 3.41% 1.60% 7.94% 7.95% 5.35% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 118.15 88.60 68.43 34.21 138.25 105.65 69.12 42.82%
EPS 2.62 2.20 1.54 0.69 3.42 4.36 2.94 -7.37%
DPS 2.24 1.57 0.84 0.84 3.95 2.95 2.00 7.82%
NAPS 0.59 0.56 0.45 0.43 0.43 0.55 0.55 4.77%
Adjusted Per Share Value based on latest NOSH - 1,072,936
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 118.07 85.59 56.24 28.05 114.01 86.57 56.85 62.56%
EPS 2.36 1.92 1.26 0.56 2.81 3.58 2.42 -1.65%
DPS 2.24 1.52 0.69 0.69 3.26 2.42 1.64 23.03%
NAPS 0.5896 0.541 0.3699 0.3526 0.3546 0.4507 0.4523 19.27%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.545 0.665 0.705 0.82 0.905 0.89 0.93 -
P/RPS 0.46 0.75 1.03 2.40 0.65 0.84 1.35 -51.11%
P/EPS 23.10 33.50 45.96 119.48 26.52 20.35 31.61 -18.82%
EY 4.33 2.99 2.18 0.84 3.77 4.91 3.16 23.29%
DY 4.11 2.36 1.19 1.02 4.36 3.31 2.15 53.84%
P/NAPS 0.92 1.19 1.57 1.91 2.10 1.62 1.69 -33.25%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 30/08/21 28/05/21 29/03/21 26/11/20 26/08/20 -
Price 0.525 0.575 0.67 0.78 0.835 0.825 0.88 -
P/RPS 0.44 0.65 0.98 2.28 0.60 0.78 1.27 -50.57%
P/EPS 22.25 28.96 43.68 113.65 24.47 18.86 29.91 -17.85%
EY 4.49 3.45 2.29 0.88 4.09 5.30 3.34 21.73%
DY 4.27 2.73 1.25 1.08 4.73 3.58 2.27 52.20%
P/NAPS 0.89 1.03 1.49 1.81 1.94 1.50 1.60 -32.29%

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