[RANHILL] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 29.25%
YoY- 1.12%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 440,619 433,989 458,380 393,415 421,113 380,599 365,612 13.20%
PBT 122,745 29,711 27,601 19,568 17,963 28,158 25,023 187.86%
Tax -22,467 -11,403 -14,720 -7,180 4,032 -10,217 -11,932 52.30%
NP 100,278 18,308 12,881 12,388 21,995 17,941 13,091 287.14%
-
NP to SH 73,036 9,324 7,001 7,380 5,710 8,521 9,051 300.78%
-
Tax Rate 18.30% 38.38% 53.33% 36.69% -22.45% 36.28% 47.68% -
Total Cost 340,341 415,681 445,499 381,027 399,118 362,658 352,521 -2.31%
-
Net Worth 773,182 695,866 697,330 681,918 764,591 701,559 479,656 37.35%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 6,443 - - 3,731 8,682 9,145 - -
Div Payout % 8.82% - - 50.56% 152.06% 107.33% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 773,182 695,866 697,330 681,918 764,591 701,559 479,656 37.35%
NOSH 1,295,917 1,295,917 1,295,917 1,295,917 1,295,917 1,295,917 1,064,823 13.94%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 22.76% 4.22% 2.81% 3.15% 5.22% 4.71% 3.58% -
ROE 9.45% 1.34% 1.00% 1.08% 0.75% 1.21% 1.89% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 34.19 33.68 35.50 30.58 32.50 30.38 34.30 -0.21%
EPS 5.67 0.72 0.54 0.57 0.44 0.68 0.85 253.13%
DPS 0.50 0.00 0.00 0.29 0.67 0.73 0.00 -
NAPS 0.60 0.54 0.54 0.53 0.59 0.56 0.45 21.07%
Adjusted Per Share Value based on latest NOSH - 1,295,917
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 33.98 33.47 35.35 30.34 32.47 29.35 28.19 13.22%
EPS 5.63 0.72 0.54 0.57 0.44 0.66 0.70 299.90%
DPS 0.50 0.00 0.00 0.29 0.67 0.71 0.00 -
NAPS 0.5962 0.5366 0.5377 0.5259 0.5896 0.541 0.3699 37.34%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.455 0.39 0.40 0.505 0.545 0.665 0.705 -
P/RPS 1.33 1.16 1.13 1.65 1.68 2.19 2.06 -25.24%
P/EPS 8.03 53.90 73.78 88.04 123.69 97.77 83.03 -78.84%
EY 12.46 1.86 1.36 1.14 0.81 1.02 1.20 373.92%
DY 1.10 0.00 0.00 0.57 1.23 1.10 0.00 -
P/NAPS 0.76 0.72 0.74 0.95 0.92 1.19 1.57 -38.26%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 30/11/22 26/08/22 31/05/22 25/02/22 29/11/21 30/08/21 -
Price 0.445 0.415 0.435 0.49 0.525 0.575 0.67 -
P/RPS 1.30 1.23 1.23 1.60 1.62 1.89 1.95 -23.62%
P/EPS 7.85 57.36 80.24 85.43 119.15 84.54 78.90 -78.43%
EY 12.74 1.74 1.25 1.17 0.84 1.18 1.27 363.18%
DY 1.12 0.00 0.00 0.59 1.28 1.27 0.00 -
P/NAPS 0.74 0.77 0.81 0.92 0.89 1.03 1.49 -37.20%

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