[RANHILL] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 520,076 393,415 363,763 368,281 405,051 360,286 351,950 6.72% YoY % 32.20% 8.15% -1.23% -9.08% 12.42% 2.37% - Horiz. % 147.77% 111.78% 103.36% 104.64% 115.09% 102.37% 100.00%
PBT 31,143 19,568 22,560 41,280 49,588 48,284 43,128 -5.28% YoY % 59.15% -13.26% -45.35% -16.75% 2.70% 11.96% - Horiz. % 72.21% 45.37% 52.31% 95.72% 114.98% 111.96% 100.00%
Tax -10,196 -7,180 -9,491 -13,918 -16,660 -17,344 -16,598 -7.80% YoY % -42.01% 24.35% 31.81% 16.46% 3.94% -4.49% - Horiz. % 61.43% 43.26% 57.18% 83.85% 100.37% 104.49% 100.00%
NP 20,947 12,388 13,069 27,362 32,928 30,940 26,530 -3.86% YoY % 69.09% -5.21% -52.24% -16.90% 6.43% 16.62% - Horiz. % 78.96% 46.69% 49.26% 103.14% 124.12% 116.62% 100.00%
NP to SH 11,120 7,380 7,298 18,190 21,367 18,140 15,694 -5.58% YoY % 50.68% 1.12% -59.88% -14.87% 17.79% 15.59% - Horiz. % 70.86% 47.02% 46.50% 115.90% 136.15% 115.59% 100.00%
Tax Rate 32.74 % 36.69 % 42.07 % 33.72 % 33.60 % 35.92 % 38.49 % -2.66% YoY % -10.77% -12.79% 24.76% 0.36% -6.46% -6.68% - Horiz. % 85.06% 95.32% 109.30% 87.61% 87.30% 93.32% 100.00%
Total Cost 499,129 381,027 350,694 340,919 372,123 329,346 325,420 7.39% YoY % 31.00% 8.65% 2.87% -8.39% 12.99% 1.21% - Horiz. % 153.38% 117.09% 107.77% 104.76% 114.35% 101.21% 100.00%
Net Worth 773,182 681,918 457,231 599,084 559,639 577,405 577,405 4.98% YoY % 13.38% 49.14% -23.68% 7.05% -3.08% 0.00% - Horiz. % 133.91% 118.10% 79.19% 103.75% 96.92% 100.00% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 3,731 8,931 21,395 - - - - YoY % 0.00% -58.23% -58.25% 0.00% 0.00% 0.00% - Horiz. % 0.00% 17.44% 41.75% 100.00% - - -
Div Payout % - % 50.56 % 122.39 % 117.62 % - % - % - % - YoY % 0.00% -58.69% 4.06% 0.00% 0.00% 0.00% - Horiz. % 0.00% 42.99% 104.06% 100.00% - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 773,182 681,918 457,231 599,084 559,639 577,405 577,405 4.98% YoY % 13.38% 49.14% -23.68% 7.05% -3.08% 0.00% - Horiz. % 133.91% 118.10% 79.19% 103.75% 96.92% 100.00% 100.00%
NOSH 1,288,638 1,286,639 1,063,330 1,069,793 888,316 888,316 888,316 6.39% YoY % 0.16% 21.00% -0.60% 20.43% 0.00% 0.00% - Horiz. % 145.07% 144.84% 119.70% 120.43% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.03 % 3.15 % 3.59 % 7.43 % 8.13 % 8.59 % 7.54 % -9.91% YoY % 27.94% -12.26% -51.68% -8.61% -5.36% 13.93% - Horiz. % 53.45% 41.78% 47.61% 98.54% 107.82% 113.93% 100.00%
ROE 1.44 % 1.08 % 1.60 % 3.04 % 3.82 % 3.14 % 2.72 % -10.05% YoY % 33.33% -32.50% -47.37% -20.42% 21.66% 15.44% - Horiz. % 52.94% 39.71% 58.82% 111.76% 140.44% 115.44% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 40.36 30.58 34.21 34.43 45.60 40.56 39.62 0.31% YoY % 31.98% -10.61% -0.64% -24.50% 12.43% 2.37% - Horiz. % 101.87% 77.18% 86.35% 86.90% 115.09% 102.37% 100.00%
EPS 0.86 0.57 0.69 1.70 2.41 2.04 1.77 -11.33% YoY % 50.88% -17.39% -59.41% -29.46% 18.14% 15.25% - Horiz. % 48.59% 32.20% 38.98% 96.05% 136.16% 115.25% 100.00%
DPS 0.00 0.29 0.84 2.00 0.00 0.00 0.00 - YoY % 0.00% -65.48% -58.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 14.50% 42.00% 100.00% - - -
NAPS 0.6000 0.5300 0.4300 0.5600 0.6300 0.6500 0.6500 -1.32% YoY % 13.21% 23.26% -23.21% -11.11% -3.08% 0.00% - Horiz. % 92.31% 81.54% 66.15% 86.15% 96.92% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,296,785 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 40.11 30.34 28.05 28.40 31.23 27.78 27.14 6.72% YoY % 32.20% 8.16% -1.23% -9.06% 12.42% 2.36% - Horiz. % 147.79% 111.79% 103.35% 104.64% 115.07% 102.36% 100.00%
EPS 0.86 0.57 0.56 1.40 1.65 1.40 1.21 -5.53% YoY % 50.88% 1.79% -60.00% -15.15% 17.86% 15.70% - Horiz. % 71.07% 47.11% 46.28% 115.70% 136.36% 115.70% 100.00%
DPS 0.00 0.29 0.69 1.65 0.00 0.00 0.00 - YoY % 0.00% -57.97% -58.18% 0.00% 0.00% 0.00% - Horiz. % 0.00% 17.58% 41.82% 100.00% - - -
NAPS 0.5962 0.5259 0.3526 0.4620 0.4316 0.4453 0.4453 4.98% YoY % 13.37% 49.15% -23.68% 7.04% -3.08% 0.00% - Horiz. % 133.89% 118.10% 79.18% 103.75% 96.92% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 - -
Price 0.4900 0.5050 0.8200 0.9000 1.3100 0.6900 0.0000 -
P/RPS 1.21 1.65 2.40 2.61 2.87 1.70 0.00 - YoY % -26.67% -31.25% -8.05% -9.06% 68.82% 0.00% - Horiz. % 71.18% 97.06% 141.18% 153.53% 168.82% 100.00% -
P/EPS 56.78 88.04 119.48 52.93 54.46 33.79 0.00 - YoY % -35.51% -26.31% 125.73% -2.81% 61.17% 0.00% - Horiz. % 168.04% 260.55% 353.60% 156.64% 161.17% 100.00% -
EY 1.76 1.14 0.84 1.89 1.84 2.96 0.00 - YoY % 54.39% 35.71% -55.56% 2.72% -37.84% 0.00% - Horiz. % 59.46% 38.51% 28.38% 63.85% 62.16% 100.00% -
DY 0.00 0.57 1.02 2.22 0.00 0.00 0.00 - YoY % 0.00% -44.12% -54.05% 0.00% 0.00% 0.00% - Horiz. % 0.00% 25.68% 45.95% 100.00% - - -
P/NAPS 0.82 0.95 1.91 1.61 2.08 1.06 0.00 - YoY % -13.68% -50.26% 18.63% -22.60% 96.23% 0.00% - Horiz. % 77.36% 89.62% 180.19% 151.89% 196.23% 100.00% -
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 31/05/22 - - 02/05/19 07/05/18 19/05/17 -
Price 0.5950 0.4900 0.7800 1.0200 1.1700 0.6950 0.8500 -
P/RPS 1.47 1.60 2.28 2.96 2.57 1.71 2.15 -6.14% YoY % -8.12% -29.82% -22.97% 15.18% 50.29% -20.47% - Horiz. % 68.37% 74.42% 106.05% 137.67% 119.53% 79.53% 100.00%
P/EPS 68.95 85.43 113.65 59.99 48.64 34.03 48.11 6.18% YoY % -19.29% -24.83% 89.45% 23.33% 42.93% -29.27% - Horiz. % 143.32% 177.57% 236.23% 124.69% 101.10% 70.73% 100.00%
EY 1.45 1.17 0.88 1.67 2.06 2.94 2.08 -5.83% YoY % 23.93% 32.95% -47.31% -18.93% -29.93% 41.35% - Horiz. % 69.71% 56.25% 42.31% 80.29% 99.04% 141.35% 100.00%
DY 0.00 0.59 1.08 1.96 0.00 0.00 0.00 - YoY % 0.00% -45.37% -44.90% 0.00% 0.00% 0.00% - Horiz. % 0.00% 30.10% 55.10% 100.00% - - -
P/NAPS 0.99 0.92 1.81 1.82 1.86 1.07 1.31 -4.56% YoY % 7.61% -49.17% -0.55% -2.15% 73.83% -18.32% - Horiz. % 75.57% 70.23% 138.17% 138.93% 141.98% 81.68% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Quarterly Report Ranhill Utilities Berhad Mar 2022.pdf 
