[RANHILL] YoY TTM 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- -6.69%

YoY- 33.31%

Quarter Report

Quarterly Report Ranhill Utilities Berhad June 2022.pdf

Latest QR

Upcoming QR

RANHILL's Result

RANHILL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	1,988,349	1,653,507	1,470,625	1,538,059	1,649,143	1,495,825	1,473,193	5.12%
YoY %	20.25%	12.44%	-4.38%	-6.74%	10.25%	1.54%	-	-
Horiz. %	134.97%	112.24%	99.83%	104.40%	111.94%	101.54%	100.00%	-
PBT	223,385	93,290	73,311	207,384	163,812	191,604	187,599	2.95%
YoY %	139.45%	27.25%	-64.65%	26.60%	-14.50%	2.13%	-	-
Horiz. %	119.08%	49.73%	39.08%	110.55%	87.32%	102.13%	100.00%	-
Tax	-60,543	-28,085	-32,809	-92,212	-68,332	-64,381	-81,382	-4.80%
YoY %	-115.57%	14.40%	64.42%	-34.95%	-6.14%	20.89%	-	-
Horiz. %	74.39%	34.51%	40.31%	113.31%	83.96%	79.11%	100.00%	-
NP	162,842	65,205	40,502	115,172	95,480	127,223	106,217	7.37%
YoY %	149.74%	60.99%	-64.83%	20.62%	-24.95%	19.78%	-	-
Horiz. %	153.31%	61.39%	38.13%	108.43%	89.89%	119.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	105,537	28,612	21,463	72,845	52,014	81,223	57,655	10.59%
YoY %	268.86%	33.31%	-70.54%	40.05%	-35.96%	40.88%	-	-
Horiz. %	183.05%	49.63%	37.23%	126.35%	90.22%	140.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.10%	30.11%	44.75%	44.46%	41.71%	33.60%	43.38%	-
YoY %	-10.00%	-32.72%	0.65%	6.59%	24.14%	-22.54%	-	-
Horiz. %	62.47%	69.41%	103.16%	102.49%	96.15%	77.46%	100.00%	-
Total Cost	1,825,507	1,588,302	1,430,123	1,422,887	1,553,663	1,368,602	1,366,976	4.93%
YoY %	14.93%	11.06%	0.51%	-8.42%	13.52%	0.12%	-	-
Horiz. %	133.54%	116.19%	104.62%	104.09%	113.66%	100.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	747,410	697,330	479,656	586,558	575,626	577,405	568,522	4.66%
YoY %	7.18%	45.38%	-18.23%	1.90%	-0.31%	1.56%	-	-
Horiz. %	131.47%	122.66%	84.37%	103.17%	101.25%	101.56%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	51,545	21,559	29,720	64,039	35,532	44,415	53,298	-0.55%
YoY %	139.09%	-27.46%	-53.59%	80.23%	-20.00%	-16.67%	-	-
Horiz. %	96.71%	40.45%	55.76%	120.15%	66.67%	83.33%	100.00%	-
Div Payout %	48.84%	75.35%	138.47%	87.91%	68.31%	54.68%	92.44%	-
YoY %	-35.18%	-45.58%	57.51%	28.69%	24.93%	-40.85%	-	-
Horiz. %	52.83%	81.51%	149.79%	95.10%	73.90%	59.15%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	747,410	697,330	479,656	586,558	575,626	577,405	568,522	4.66%
YoY %	7.18%	45.38%	-18.23%	1.90%	-0.31%	1.56%	-	-
Horiz. %	131.47%	122.66%	84.37%	103.17%	101.25%	101.56%	100.00%	-
NOSH	1,295,917	1,295,917	1,064,823	1,072,936	1,065,975	888,316	888,316	6.49%
YoY %	0.00%	21.70%	-0.76%	0.65%	20.00%	0.00%	-	-
Horiz. %	145.88%	145.88%	119.87%	120.78%	120.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	8.19%	3.94%	2.75%	7.49%	5.79%	8.51%	7.21%	-
YoY %	107.87%	43.27%	-63.28%	29.36%	-31.96%	18.03%	-	-
Horiz. %	113.59%	54.65%	38.14%	103.88%	80.31%	118.03%	100.00%	-
ROE	14.12%	4.10%	4.47%	12.42%	9.04%	14.07%	10.14%	-
YoY %	244.39%	-8.28%	-64.01%	37.39%	-35.75%	38.76%	-	-
Horiz. %	139.25%	40.43%	44.08%	122.49%	89.15%	138.76%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	154.30	128.04	137.97	144.22	154.71	168.39	165.84	-1.19%
YoY %	20.51%	-7.20%	-4.33%	-6.78%	-8.12%	1.54%	-	-
Horiz. %	93.04%	77.21%	83.19%	86.96%	93.29%	101.54%	100.00%	-
EPS	8.19	2.22	2.01	6.83	4.88	9.14	6.49	3.95%
YoY %	268.92%	10.45%	-70.57%	39.96%	-46.61%	40.83%	-	-
Horiz. %	126.19%	34.21%	30.97%	105.24%	75.19%	140.83%	100.00%	-
DPS	4.00	1.67	2.79	6.00	3.33	5.00	6.00	-6.53%
YoY %	139.52%	-40.14%	-53.50%	80.18%	-33.40%	-16.67%	-	-
Horiz. %	66.67%	27.83%	46.50%	100.00%	55.50%	83.33%	100.00%	-
NAPS	0.58	0.54	0.45	0.55	0.54	0.65	0.64	-1.62%
YoY %	7.41%	20.00%	-18.18%	1.85%	-16.92%	1.56%	-	-
Horiz. %	90.62%	84.38%	70.31%	85.94%	84.38%	101.56%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,295,917
RPS	153.33	127.51	113.41	118.61	127.17	115.35	113.60	5.12%
YoY %	20.25%	12.43%	-4.38%	-6.73%	10.25%	1.54%	-	-
Horiz. %	134.97%	112.24%	99.83%	104.41%	111.95%	101.54%	100.00%	-
EPS	8.14	2.21	1.66	5.62	4.01	6.26	4.45	10.58%
YoY %	268.33%	33.13%	-70.46%	40.15%	-35.94%	40.67%	-	-
Horiz. %	182.92%	49.66%	37.30%	126.29%	90.11%	140.67%	100.00%	-
DPS	3.97	1.66	2.29	4.94	2.74	3.43	4.11	-0.57%
YoY %	139.16%	-27.51%	-53.64%	80.29%	-20.12%	-16.55%	-	-
Horiz. %	96.59%	40.39%	55.72%	120.19%	66.67%	83.45%	100.00%	-
NAPS	0.5764	0.5377	0.3699	0.4523	0.4439	0.4453	0.4384	4.66%
YoY %	7.20%	45.36%	-18.22%	1.89%	-0.31%	1.57%	-	-
Horiz. %	131.48%	122.65%	84.38%	103.17%	101.25%	101.57%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
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	0.34	0.31	0.51	0.64	0.81	0.40	0.51	-6.53%
YoY %	9.68%	-39.22%	-20.31%	-20.99%	102.50%	-21.57%	-	-
Horiz. %	66.67%	60.78%	100.00%	125.49%	158.82%	78.43%	100.00%	-
P/EPS	6.41	18.05	35.01	13.62	25.62	7.44	12.94	-11.04%
YoY %	-64.49%	-48.44%	157.05%	-46.84%	244.35%	-42.50%	-	-
Horiz. %	49.54%	139.49%	270.56%	105.26%	197.99%	57.50%	100.00%	-
EY	15.60	5.54	2.86	7.34	3.90	13.45	7.73	12.40%
YoY %	181.59%	93.71%	-61.04%	88.21%	-71.00%	74.00%	-	-
Horiz. %	201.81%	71.67%	37.00%	94.95%	50.45%	174.00%	100.00%	-
DY	7.62	4.17	3.96	6.45	2.67	7.35	7.14	1.08%
YoY %	82.73%	5.30%	-38.60%	141.57%	-63.67%	2.94%	-	-
Horiz. %	106.72%	58.40%	55.46%	90.34%	37.39%	102.94%	100.00%	-
P/NAPS	0.91	0.74	1.57	1.69	2.31	1.05	1.31	-5.88%
YoY %	22.97%	-52.87%	-7.10%	-26.84%	120.00%	-19.85%	-	-
Horiz. %	69.47%	56.49%	119.85%	129.01%	176.34%	80.15%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	15/08/23	26/08/22	30/08/21	26/08/20	14/08/19	09/08/18	-	-
Price	0.605	0.435	0.67	0.88	1.33	0.68	0.00	-
P/RPS	0.39	0.34	0.49	0.61	0.86	0.40	0.00	-
YoY %	14.71%	-30.61%	-19.67%	-29.07%	115.00%	0.00%	-	-
Horiz. %	97.50%	85.00%	122.50%	152.50%	215.00%	100.00%	-	-
P/EPS	7.39	19.63	33.27	12.88	27.26	7.44	0.00	-
YoY %	-62.35%	-41.00%	158.31%	-52.75%	266.40%	0.00%	-	-
Horiz. %	99.33%	263.84%	447.18%	173.12%	366.40%	100.00%	-	-
EY	13.54	5.09	3.01	7.76	3.67	13.45	0.00	-
YoY %	166.01%	69.10%	-61.21%	111.44%	-72.71%	0.00%	-	-
Horiz. %	100.67%	37.84%	22.38%	57.70%	27.29%	100.00%	-	-
DY	6.61	3.84	4.16	6.82	2.51	7.35	0.00	-
YoY %	72.14%	-7.69%	-39.00%	171.71%	-65.85%	0.00%	-	-
Horiz. %	89.93%	52.24%	56.60%	92.79%	34.15%	100.00%	-	-
P/NAPS	1.04	0.81	1.49	1.60	2.46	1.05	0.00	-
YoY %	28.40%	-45.64%	-6.88%	-34.96%	134.29%	0.00%	-	-
Horiz. %	99.05%	77.14%	141.90%	152.38%	234.29%	100.00%	-	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:30:00

EMA 5

10 Mins

SELL

2024-06-28 16:15:00

EMA 5

5 Mins

SELL

2024-06-28 15:10:00

EMA 5

10 Mins

BUY

2024-06-28 15:10:00

EMA 5

5 Mins

BUY

2024-06-28 14:40:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

942

HLIND

HONG LEONG INDUSTRIES BHD

915

JCY

JCY INTERNATIONAL BERHAD

630

DNEX

DAGANG NEXCHANGE BERHAD

601

GENTING

GENTING BHD

579

YTLPOWR

YTL POWER INTERNATIONAL BHD

554

MAYBANK

MALAYAN BANKING BHD

478

MYEG

MY E.G. SERVICES BHD

476

SAPNRG

SAPURA ENERGY BERHAD

465

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More