[RANHILL] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -29.85%
YoY- -67.32%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,531,087 1,465,746 1,470,625 1,473,891 1,478,409 1,514,477 1,538,059 -0.30%
PBT 93,704 63,189 73,311 77,866 96,586 197,793 207,384 -41.03%
Tax -27,608 -28,570 -32,809 -29,712 -34,139 -87,788 -92,212 -55.14%
NP 66,096 34,619 40,502 48,154 62,447 110,005 115,172 -30.87%
-
NP to SH 30,580 14,888 21,463 25,600 36,492 70,311 72,845 -43.84%
-
Tax Rate 29.46% 45.21% 44.75% 38.16% 35.35% 44.38% 44.46% -
Total Cost 1,464,991 1,431,127 1,430,123 1,425,737 1,415,962 1,404,472 1,422,887 1.95%
-
Net Worth 764,591 701,559 479,656 457,231 459,826 584,442 586,558 19.27%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 26,759 28,770 29,720 40,385 52,849 63,474 64,039 -44.01%
Div Payout % 87.51% 193.25% 138.47% 157.75% 144.82% 90.28% 87.91% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 764,591 701,559 479,656 457,231 459,826 584,442 586,558 19.27%
NOSH 1,295,917 1,295,917 1,064,823 1,072,936 1,072,936 1,072,936 1,072,936 13.37%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.32% 2.36% 2.75% 3.27% 4.22% 7.26% 7.49% -
ROE 4.00% 2.12% 4.47% 5.60% 7.94% 12.03% 12.42% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 118.15 117.00 137.97 138.61 138.25 142.52 144.22 -12.41%
EPS 2.36 1.19 2.01 2.41 3.41 6.62 6.83 -50.66%
DPS 2.06 2.30 2.79 3.79 4.95 5.95 6.00 -50.87%
NAPS 0.59 0.56 0.45 0.43 0.43 0.55 0.55 4.77%
Adjusted Per Share Value based on latest NOSH - 1,072,936
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 118.07 113.03 113.41 113.66 114.01 116.79 118.61 -0.30%
EPS 2.36 1.15 1.66 1.97 2.81 5.42 5.62 -43.83%
DPS 2.06 2.22 2.29 3.11 4.08 4.89 4.94 -44.09%
NAPS 0.5896 0.541 0.3699 0.3526 0.3546 0.4507 0.4523 19.27%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.545 0.665 0.705 0.82 0.905 0.89 0.93 -
P/RPS 0.46 0.57 0.51 0.59 0.65 0.62 0.64 -19.71%
P/EPS 23.10 55.96 35.01 34.06 26.52 13.45 13.62 42.08%
EY 4.33 1.79 2.86 2.94 3.77 7.43 7.34 -29.59%
DY 3.79 3.45 3.96 4.62 5.47 6.69 6.45 -29.77%
P/NAPS 0.92 1.19 1.57 1.91 2.10 1.62 1.69 -33.25%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 30/08/21 28/05/21 29/03/21 26/11/20 26/08/20 -
Price 0.525 0.575 0.67 0.78 0.835 0.825 0.88 -
P/RPS 0.44 0.49 0.49 0.56 0.60 0.58 0.61 -19.52%
P/EPS 22.25 48.38 33.27 32.40 24.47 12.47 12.88 43.82%
EY 4.49 2.07 3.01 3.09 4.09 8.02 7.76 -30.49%
DY 3.93 3.99 4.16 4.86 5.93 7.21 6.82 -30.68%
P/NAPS 0.89 1.03 1.49 1.81 1.94 1.50 1.60 -32.29%

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