[RANHILL] QoQ 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- 35.21%
YoY- 628.65%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 385,478 368,878 368,281 391,840 409,060 423,992 405,051 -3.23%
PBT 38,280 29,578 41,280 88,655 47,871 50,269 49,588 -15.80%
Tax -14,456 -8,835 -13,918 -50,579 -18,880 -19,006 -16,660 -9.00%
NP 23,824 20,743 27,362 38,076 28,991 31,263 32,928 -19.35%
-
NP to SH 15,096 13,188 18,190 23,837 17,630 18,671 21,367 -20.62%
-
Tax Rate 37.76% 29.87% 33.72% 57.05% 39.44% 37.81% 33.60% -
Total Cost 361,654 348,135 340,919 353,764 380,069 392,729 372,123 -1.87%
-
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 10,094 10,664 21,395 21,319 10,659 - - -
Div Payout % 66.87% 80.87% 117.62% 89.44% 60.46% - - -
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 6.18% 5.62% 7.43% 9.72% 7.09% 7.37% 8.13% -
ROE 2.58% 2.25% 3.04% 4.07% 3.06% 3.24% 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 36.28 34.59 34.43 36.76 38.37 39.78 45.60 -14.10%
EPS 1.42 1.24 1.70 2.24 1.65 1.75 2.41 -29.64%
DPS 0.95 1.00 2.00 2.00 1.00 0.00 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 29.73 28.45 28.40 30.22 31.54 32.70 31.23 -3.21%
EPS 1.16 1.02 1.40 1.84 1.36 1.44 1.65 -20.88%
DPS 0.78 0.82 1.65 1.64 0.82 0.00 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 2.45 2.69 2.61 2.91 3.13 3.14 2.87 -9.98%
P/EPS 62.65 75.21 52.93 47.85 72.56 71.37 54.46 9.76%
EY 1.60 1.33 1.89 2.09 1.38 1.40 1.84 -8.87%
DY 1.07 1.08 2.22 1.87 0.83 0.00 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 2.27 2.54 2.96 2.61 3.26 3.34 2.57 -7.92%
P/EPS 58.07 71.16 59.99 42.93 75.58 75.93 48.64 12.50%
EY 1.72 1.41 1.67 2.33 1.32 1.32 2.06 -11.30%
DY 1.15 1.14 1.96 2.08 0.80 0.00 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