[RANHILL] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -48.1%
YoY- -55.23%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,465,746 1,470,625 1,473,891 1,478,409 1,514,477 1,538,059 1,593,173 -5.40%
PBT 63,189 73,311 77,866 96,586 197,793 207,384 228,075 -57.46%
Tax -28,570 -32,809 -29,712 -34,139 -87,788 -92,212 -102,383 -57.26%
NP 34,619 40,502 48,154 62,447 110,005 115,172 125,692 -57.63%
-
NP to SH 14,888 21,463 25,600 36,492 70,311 72,845 78,328 -66.90%
-
Tax Rate 45.21% 44.75% 38.16% 35.35% 44.38% 44.46% 44.89% -
Total Cost 1,431,127 1,430,123 1,425,737 1,415,962 1,404,472 1,422,887 1,467,481 -1.65%
-
Net Worth 701,559 479,656 457,231 459,826 584,442 586,558 599,084 11.09%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 28,770 29,720 40,385 52,849 63,474 64,039 53,375 -33.74%
Div Payout % 193.25% 138.47% 157.75% 144.82% 90.28% 87.91% 68.14% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 701,559 479,656 457,231 459,826 584,442 586,558 599,084 11.09%
NOSH 1,295,917 1,064,823 1,072,936 1,072,936 1,072,936 1,072,936 1,072,936 13.40%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.36% 2.75% 3.27% 4.22% 7.26% 7.49% 7.89% -
ROE 2.12% 4.47% 5.60% 7.94% 12.03% 12.42% 13.07% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 117.00 137.97 138.61 138.25 142.52 144.22 148.92 -14.84%
EPS 1.19 2.01 2.41 3.41 6.62 6.83 7.32 -70.18%
DPS 2.30 2.79 3.79 4.95 5.95 6.00 5.00 -40.38%
NAPS 0.56 0.45 0.43 0.43 0.55 0.55 0.56 0.00%
Adjusted Per Share Value based on latest NOSH - 1,072,936
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 113.03 113.41 113.66 114.01 116.79 118.61 122.86 -5.40%
EPS 1.15 1.66 1.97 2.81 5.42 5.62 6.04 -66.87%
DPS 2.22 2.29 3.11 4.08 4.89 4.94 4.12 -33.75%
NAPS 0.541 0.3699 0.3526 0.3546 0.4507 0.4523 0.462 11.08%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.665 0.705 0.82 0.905 0.89 0.93 0.90 -
P/RPS 0.57 0.51 0.59 0.65 0.62 0.64 0.60 -3.35%
P/EPS 55.96 35.01 34.06 26.52 13.45 13.62 12.29 174.46%
EY 1.79 2.86 2.94 3.77 7.43 7.34 8.14 -63.53%
DY 3.45 3.96 4.62 5.47 6.69 6.45 5.56 -27.22%
P/NAPS 1.19 1.57 1.91 2.10 1.62 1.69 1.61 -18.23%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/08/21 28/05/21 29/03/21 26/11/20 26/08/20 20/05/20 -
Price 0.575 0.67 0.78 0.835 0.825 0.88 1.02 -
P/RPS 0.49 0.49 0.56 0.60 0.58 0.61 0.68 -19.60%
P/EPS 48.38 33.27 32.40 24.47 12.47 12.88 13.93 129.16%
EY 2.07 3.01 3.09 4.09 8.02 7.76 7.18 -56.32%
DY 3.99 4.16 4.86 5.93 7.21 6.82 4.90 -12.78%
P/NAPS 1.03 1.49 1.81 1.94 1.50 1.60 1.82 -31.55%

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