[RANHILL] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -23.69%
YoY- -14.87%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 355,772 385,478 368,878 368,281 391,840 409,060 423,992 -10.98%
PBT -12,552 38,280 29,578 41,280 88,655 47,871 50,269 -
Tax 3,070 -14,456 -8,835 -13,918 -50,579 -18,880 -19,006 -
NP -9,482 23,824 20,743 27,362 38,076 28,991 31,263 -
-
NP to SH -9,982 15,096 13,188 18,190 23,837 17,630 18,671 -
-
Tax Rate - 37.76% 29.87% 33.72% 57.05% 39.44% 37.81% -
Total Cost 365,254 361,654 348,135 340,919 353,764 380,069 392,729 -4.69%
-
Net Worth 459,826 584,442 586,558 599,084 586,286 575,626 575,626 -13.84%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 10,693 10,094 10,664 21,395 21,319 10,659 - -
Div Payout % 0.00% 66.87% 80.87% 117.62% 89.44% 60.46% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 459,826 584,442 586,558 599,084 586,286 575,626 575,626 -13.84%
NOSH 1,072,936 1,072,936 1,072,936 1,072,936 1,065,975 1,065,975 1,065,975 0.43%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -2.67% 6.18% 5.62% 7.43% 9.72% 7.09% 7.37% -
ROE -2.17% 2.58% 2.25% 3.04% 4.07% 3.06% 3.24% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 33.27 36.28 34.59 34.43 36.76 38.37 39.78 -11.18%
EPS -0.93 1.42 1.24 1.70 2.24 1.65 1.75 -
DPS 1.00 0.95 1.00 2.00 2.00 1.00 0.00 -
NAPS 0.43 0.55 0.55 0.56 0.55 0.54 0.54 -14.02%
Adjusted Per Share Value based on latest NOSH - 1,072,936
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 27.43 29.73 28.45 28.40 30.22 31.54 32.70 -11.00%
EPS -0.77 1.16 1.02 1.40 1.84 1.36 1.44 -
DPS 0.82 0.78 0.82 1.65 1.64 0.82 0.00 -
NAPS 0.3546 0.4507 0.4523 0.462 0.4521 0.4439 0.4439 -13.84%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.905 0.89 0.93 0.90 1.07 1.20 1.25 -
P/RPS 2.72 2.45 2.69 2.61 2.91 3.13 3.14 -9.08%
P/EPS -96.95 62.65 75.21 52.93 47.85 72.56 71.37 -
EY -1.03 1.60 1.33 1.89 2.09 1.38 1.40 -
DY 1.10 1.07 1.08 2.22 1.87 0.83 0.00 -
P/NAPS 2.10 1.62 1.69 1.61 1.95 2.22 2.31 -6.12%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 29/03/21 26/11/20 26/08/20 20/05/20 27/02/20 07/11/19 14/08/19 -
Price 0.835 0.825 0.88 1.02 0.96 1.25 1.33 -
P/RPS 2.51 2.27 2.54 2.96 2.61 3.26 3.34 -17.27%
P/EPS -89.45 58.07 71.16 59.99 42.93 75.58 75.93 -
EY -1.12 1.72 1.41 1.67 2.33 1.32 1.32 -
DY 1.20 1.15 1.14 1.96 2.08 0.80 0.00 -
P/NAPS 1.94 1.50 1.60 1.82 1.75 2.31 2.46 -14.58%

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