[RANHILL] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -2.57%
YoY- -12.04%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,227,482 1,703,590 1,458,750 1,474,318 1,658,086 1,479,512 1,439,866 7.53%
PBT 141,858 94,338 95,166 141,716 199,714 183,316 189,694 -4.72%
Tax -53,346 -43,800 -42,846 -45,506 -71,332 -68,816 -78,536 -6.23%
NP 88,512 50,538 52,320 96,210 128,382 114,500 111,158 -3.72%
-
NP to SH 46,354 28,762 32,698 62,756 80,076 67,144 60,416 -4.31%
-
Tax Rate 37.61% 46.43% 45.02% 32.11% 35.72% 37.54% 41.40% -
Total Cost 2,138,970 1,653,052 1,406,430 1,378,108 1,529,704 1,365,012 1,328,708 8.25%
-
Net Worth 747,410 697,330 479,656 586,558 575,626 577,405 568,522 4.66%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 90,204 7,489 17,907 42,658 42,639 - - -
Div Payout % 194.60% 26.04% 54.77% 67.98% 53.25% - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 747,410 697,330 479,656 586,558 575,626 577,405 568,522 4.66%
NOSH 1,295,917 1,295,917 1,064,823 1,072,936 1,065,975 888,316 888,316 6.49%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 3.97% 2.97% 3.59% 6.53% 7.74% 7.74% 7.72% -
ROE 6.20% 4.12% 6.82% 10.70% 13.91% 11.63% 10.63% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 172.86 131.92 136.86 138.24 155.55 166.55 162.09 1.07%
EPS 3.60 2.24 3.08 5.88 7.52 7.56 6.80 -10.05%
DPS 7.00 0.58 1.68 4.00 4.00 0.00 0.00 -
NAPS 0.58 0.54 0.45 0.55 0.54 0.65 0.64 -1.62%
Adjusted Per Share Value based on latest NOSH - 1,295,917
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 171.77 131.37 112.49 113.69 127.86 114.09 111.03 7.54%
EPS 3.57 2.22 2.52 4.84 6.17 5.18 4.66 -4.34%
DPS 6.96 0.58 1.38 3.29 3.29 0.00 0.00 -
NAPS 0.5764 0.5377 0.3699 0.4523 0.4439 0.4453 0.4384 4.66%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.525 0.40 0.705 0.93 1.25 0.68 0.84 -
P/RPS 0.30 0.30 0.52 0.67 0.80 0.41 0.52 -8.75%
P/EPS 14.59 17.96 22.98 15.80 16.64 9.00 12.35 2.81%
EY 6.85 5.57 4.35 6.33 6.01 11.12 8.10 -2.75%
DY 13.33 1.45 2.38 4.30 3.20 0.00 0.00 -
P/NAPS 0.91 0.74 1.57 1.69 2.31 1.05 1.31 -5.88%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 15/08/23 26/08/22 30/08/21 26/08/20 14/08/19 09/08/18 28/08/17 -
Price 0.605 0.435 0.67 0.88 1.33 0.68 0.815 -
P/RPS 0.35 0.33 0.49 0.64 0.86 0.41 0.50 -5.76%
P/EPS 16.82 19.53 21.84 14.95 17.71 9.00 11.98 5.81%
EY 5.95 5.12 4.58 6.69 5.65 11.12 8.35 -5.48%
DY 11.57 1.33 2.51 4.55 3.01 0.00 0.00 -
P/NAPS 1.04 0.81 1.49 1.60 2.46 1.05 1.27 -3.27%

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