[RANHILL] YoY Quarter Result on 30-Jun-2023 [#2]

Stock
[RANHILL] RANHILL UTILITIES BERHAD
Announcement Date
15-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 8.43%
YoY- 72.22%
Quarter Report
Latest QR
Upcoming QR
RANHILL's Result
RANHILL's Financial Summary
View:
Show?
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 593,665 458,380 365,612 368,878 423,992 379,470 367,983 8.29%
PBT 39,786 27,601 25,023 29,578 50,269 43,374 51,719 -4.27%
Tax -16,477 -14,720 -11,932 -8,835 -19,006 -17,064 -22,670 -5.17%
NP 23,309 12,881 13,091 20,743 31,263 26,310 29,049 -3.60%
-
NP to SH 12,057 7,001 9,051 13,188 18,671 15,432 14,514 -3.04%
-
Tax Rate 41.41% 53.33% 47.68% 29.87% 37.81% 39.34% 43.83% -
Total Cost 570,356 445,499 352,521 348,135 392,729 353,160 338,934 9.05%
-
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 45,102 - - 10,664 - - - -
Div Payout % 374.08% - - 80.87% - - - -
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 3.93% 2.81% 3.58% 5.62% 7.37% 6.93% 7.89% -
ROE 1.61% 1.00% 1.89% 2.25% 3.24% 2.67% 2.55% -
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 46.07 35.50 34.30 34.59 39.78 42.72 41.42 1.78%
EPS 0.94 0.54 0.85 1.24 1.75 1.74 1.63 -8.76%
DPS 3.50 0.00 0.00 1.00 0.00 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 45.78 35.35 28.19 28.45 32.70 29.26 28.38 8.29%
EPS 0.93 0.54 0.70 1.02 1.44 1.19 1.12 -3.04%
DPS 3.48 0.00 0.00 0.82 0.00 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 1.14 1.13 2.06 2.69 3.14 1.59 2.03 -9.16%
P/EPS 56.11 73.78 83.03 75.21 71.37 39.14 51.41 1.46%
EY 1.78 1.36 1.20 1.33 1.40 2.55 1.95 -1.50%
DY 6.67 0.00 0.00 1.08 0.00 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 1.31 1.23 1.95 2.54 3.34 1.59 1.97 -6.57%
P/EPS 64.66 80.24 78.90 71.16 75.93 39.14 49.88 4.41%
EY 1.55 1.25 1.27 1.41 1.32 2.55 2.00 -4.15%
DY 5.79 0.00 0.00 1.14 0.00 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