[RANHILL] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 14.47%
YoY- -14.37%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 365,612 363,763 355,772 385,478 368,878 368,281 391,840 -4.51%
PBT 25,023 22,560 -12,552 38,280 29,578 41,280 88,655 -57.00%
Tax -11,932 -9,491 3,070 -14,456 -8,835 -13,918 -50,579 -61.85%
NP 13,091 13,069 -9,482 23,824 20,743 27,362 38,076 -50.95%
-
NP to SH 9,051 7,298 -9,982 15,096 13,188 18,190 23,837 -47.59%
-
Tax Rate 47.68% 42.07% - 37.76% 29.87% 33.72% 57.05% -
Total Cost 352,521 350,694 365,254 361,654 348,135 340,919 353,764 -0.23%
-
Net Worth 479,656 457,231 459,826 584,442 586,558 599,084 586,286 -12.53%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - 8,931 10,693 10,094 10,664 21,395 21,319 -
Div Payout % - 122.39% 0.00% 66.87% 80.87% 117.62% 89.44% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 479,656 457,231 459,826 584,442 586,558 599,084 586,286 -12.53%
NOSH 1,064,823 1,072,936 1,072,936 1,072,936 1,072,936 1,072,936 1,065,975 -0.07%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 3.58% 3.59% -2.67% 6.18% 5.62% 7.43% 9.72% -
ROE 1.89% 1.60% -2.17% 2.58% 2.25% 3.04% 4.07% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 34.30 34.21 33.27 36.28 34.59 34.43 36.76 -4.51%
EPS 0.85 0.69 -0.93 1.42 1.24 1.70 2.24 -47.61%
DPS 0.00 0.84 1.00 0.95 1.00 2.00 2.00 -
NAPS 0.45 0.43 0.43 0.55 0.55 0.56 0.55 -12.53%
Adjusted Per Share Value based on latest NOSH - 1,072,936
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 28.19 28.05 27.43 29.73 28.45 28.40 30.22 -4.53%
EPS 0.70 0.56 -0.77 1.16 1.02 1.40 1.84 -47.52%
DPS 0.00 0.69 0.82 0.78 0.82 1.65 1.64 -
NAPS 0.3699 0.3526 0.3546 0.4507 0.4523 0.462 0.4521 -12.53%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.705 0.82 0.905 0.89 0.93 0.90 1.07 -
P/RPS 2.06 2.40 2.72 2.45 2.69 2.61 2.91 -20.58%
P/EPS 83.03 119.48 -96.95 62.65 75.21 52.93 47.85 44.44%
EY 1.20 0.84 -1.03 1.60 1.33 1.89 2.09 -30.94%
DY 0.00 1.02 1.10 1.07 1.08 2.22 1.87 -
P/NAPS 1.57 1.91 2.10 1.62 1.69 1.61 1.95 -13.46%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 28/05/21 29/03/21 26/11/20 26/08/20 20/05/20 27/02/20 -
Price 0.67 0.78 0.835 0.825 0.88 1.02 0.96 -
P/RPS 1.95 2.28 2.51 2.27 2.54 2.96 2.61 -17.67%
P/EPS 78.90 113.65 -89.45 58.07 71.16 59.99 42.93 50.09%
EY 1.27 0.88 -1.12 1.72 1.41 1.67 2.33 -33.29%
DY 0.00 1.08 1.20 1.15 1.14 1.96 2.08 -
P/NAPS 1.49 1.81 1.94 1.50 1.60 1.82 1.75 -10.17%

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