Highlights

[ARANK] YoY Quarter Result on 2017-04-30 [#3]

Stock [ARANK]: A-RANK BHD
Announcement Date 15-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 30-Apr-2017  [#3]
Profit Trend QoQ -     4.07%    YoY -     18.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 119,501 114,689 117,915 114,546 108,422 99,606 100,255 2.97%
  YoY % 4.20% -2.74% 2.94% 5.65% 8.85% -0.65% -
  Horiz. % 119.20% 114.40% 117.62% 114.25% 108.15% 99.35% 100.00%
PBT 5,119 3,491 2,100 2,431 2,117 2,010 1,705 20.09%
  YoY % 46.63% 66.24% -13.62% 14.83% 5.32% 17.89% -
  Horiz. % 300.23% 204.75% 123.17% 142.58% 124.16% 117.89% 100.00%
Tax -1,185 -488 -347 -454 -152 -150 -168 38.44%
  YoY % -142.83% -40.63% 23.57% -198.68% -1.33% 10.71% -
  Horiz. % 705.36% 290.48% 206.55% 270.24% 90.48% 89.29% 100.00%
NP 3,934 3,003 1,753 1,977 1,965 1,860 1,537 16.94%
  YoY % 31.00% 71.31% -11.33% 0.61% 5.65% 21.01% -
  Horiz. % 255.95% 195.38% 114.05% 128.63% 127.85% 121.01% 100.00%
NP to SH 3,934 3,321 1,537 1,921 2,040 1,860 1,537 16.94%
  YoY % 18.46% 116.07% -19.99% -5.83% 9.68% 21.01% -
  Horiz. % 255.95% 216.07% 100.00% 124.98% 132.73% 121.01% 100.00%
Tax Rate 23.15 % 13.98 % 16.52 % 18.68 % 7.18 % 7.46 % 9.85 % 15.29%
  YoY % 65.59% -15.38% -11.56% 160.17% -3.75% -24.26% -
  Horiz. % 235.03% 141.93% 167.72% 189.64% 72.89% 75.74% 100.00%
Total Cost 115,567 111,686 116,162 112,569 106,457 97,746 98,718 2.66%
  YoY % 3.47% -3.85% 3.19% 5.74% 8.91% -0.98% -
  Horiz. % 117.07% 113.14% 117.67% 114.03% 107.84% 99.02% 100.00%
Net Worth 110,343 95,913 85,255 78,040 73,199 63,862 58,438 11.16%
  YoY % 15.05% 12.50% 9.24% 6.61% 14.62% 9.28% -
  Horiz. % 188.82% 164.13% 145.89% 133.54% 125.26% 109.28% 100.00%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 110,343 95,913 85,255 78,040 73,199 63,862 58,438 11.16%
  YoY % 15.05% 12.50% 9.24% 6.61% 14.62% 9.28% -
  Horiz. % 188.82% 164.13% 145.89% 133.54% 125.26% 109.28% 100.00%
NOSH 119,939 119,891 120,078 120,062 119,999 79,828 80,052 6.96%
  YoY % 0.04% -0.16% 0.01% 0.05% 50.32% -0.28% -
  Horiz. % 149.83% 149.77% 150.00% 149.98% 149.90% 99.72% 100.00%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 3.29 % 2.62 % 1.49 % 1.73 % 1.81 % 1.87 % 1.53 % 13.60%
  YoY % 25.57% 75.84% -13.87% -4.42% -3.21% 22.22% -
  Horiz. % 215.03% 171.24% 97.39% 113.07% 118.30% 122.22% 100.00%
ROE 3.57 % 3.46 % 1.80 % 2.46 % 2.79 % 2.91 % 2.63 % 5.22%
  YoY % 3.18% 92.22% -26.83% -11.83% -4.12% 10.65% -
  Horiz. % 135.74% 131.56% 68.44% 93.54% 106.08% 110.65% 100.00%
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 99.63 95.66 98.20 95.41 90.35 124.78 125.24 -3.74%
  YoY % 4.15% -2.59% 2.92% 5.60% -27.59% -0.37% -
  Horiz. % 79.55% 76.38% 78.41% 76.18% 72.14% 99.63% 100.00%
EPS 3.28 2.77 1.28 1.60 1.70 2.33 1.92 9.33%
  YoY % 18.41% 116.41% -20.00% -5.88% -27.04% 21.35% -
  Horiz. % 170.83% 144.27% 66.67% 83.33% 88.54% 121.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9200 0.8000 0.7100 0.6500 0.6100 0.8000 0.7300 3.93%
  YoY % 15.00% 12.68% 9.23% 6.56% -23.75% 9.59% -
  Horiz. % 126.03% 109.59% 97.26% 89.04% 83.56% 109.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,159
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 99.45 95.45 98.13 95.33 90.23 82.89 83.44 2.97%
  YoY % 4.19% -2.73% 2.94% 5.65% 8.86% -0.66% -
  Horiz. % 119.19% 114.39% 117.61% 114.25% 108.14% 99.34% 100.00%
EPS 3.27 2.76 1.28 1.60 1.70 1.55 1.28 16.90%
  YoY % 18.48% 115.62% -20.00% -5.88% 9.68% 21.09% -
  Horiz. % 255.47% 215.62% 100.00% 125.00% 132.81% 121.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9183 0.7982 0.7095 0.6495 0.6092 0.5315 0.4863 11.17%
  YoY % 15.05% 12.50% 9.24% 6.62% 14.62% 9.29% -
  Horiz. % 188.83% 164.14% 145.90% 133.56% 125.27% 109.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 1.0800 0.6700 0.5400 0.6050 0.3000 0.4300 0.4500 -
P/RPS 1.08 0.70 0.55 0.63 0.33 0.34 0.36 20.07%
  YoY % 54.29% 27.27% -12.70% 90.91% -2.94% -5.56% -
  Horiz. % 300.00% 194.44% 152.78% 175.00% 91.67% 94.44% 100.00%
P/EPS 32.93 24.19 42.19 37.81 17.65 18.45 23.44 5.82%
  YoY % 36.13% -42.66% 11.58% 114.22% -4.34% -21.29% -
  Horiz. % 140.49% 103.20% 179.99% 161.31% 75.30% 78.71% 100.00%
EY 3.04 4.13 2.37 2.64 5.67 5.42 4.27 -5.50%
  YoY % -26.39% 74.26% -10.23% -53.44% 4.61% 26.93% -
  Horiz. % 71.19% 96.72% 55.50% 61.83% 132.79% 126.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.17 0.84 0.76 0.93 0.49 0.54 0.62 11.15%
  YoY % 39.29% 10.53% -18.28% 89.80% -9.26% -12.90% -
  Horiz. % 188.71% 135.48% 122.58% 150.00% 79.03% 87.10% 100.00%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 15/06/17 27/06/16 23/06/15 25/06/14 26/06/13 22/06/12 24/06/11 -
Price 1.1500 0.7600 0.5150 0.6300 0.3500 0.4100 0.4000 -
P/RPS 1.15 0.79 0.52 0.66 0.39 0.33 0.32 23.74%
  YoY % 45.57% 51.92% -21.21% 69.23% 18.18% 3.13% -
  Horiz. % 359.38% 246.88% 162.50% 206.25% 121.88% 103.13% 100.00%
P/EPS 35.06 27.44 40.23 39.37 20.59 17.60 20.83 9.06%
  YoY % 27.77% -31.79% 2.18% 91.21% 16.99% -15.51% -
  Horiz. % 168.31% 131.73% 193.13% 189.01% 98.85% 84.49% 100.00%
EY 2.85 3.64 2.49 2.54 4.86 5.68 4.80 -8.31%
  YoY % -21.70% 46.18% -1.97% -47.74% -14.44% 18.33% -
  Horiz. % 59.37% 75.83% 51.87% 52.92% 101.25% 118.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.25 0.95 0.73 0.97 0.57 0.51 0.55 14.65%
  YoY % 31.58% 30.14% -24.74% 70.18% 11.76% -7.27% -
  Horiz. % 227.27% 172.73% 132.73% 176.36% 103.64% 92.73% 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.
 


 

275  653  482  422 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UMWOG 0.345-0.04 
 SUMATEC 0.095-0.005 
 PUC 0.285-0.015 
 SAPNRG 0.76-0.05 
 NETX 0.045-0.005 
 HUAAN 0.47-0.055 
 BORNOIL 0.09+0.005 
 DGSB 0.11-0.015 
 PERISAI 0.065-0.01 
 SUMATEC-WB 0.035-0.005 

TOP ARTICLES

1. Hengyuan's Wild Price Fluctuation & How to React? Koon Yew Yin Koon Yew Yin's Blog
2. Call Warrant: TALES OF PETRON AND HENGYUAN - Afiq Isa Good Articles to Share
3. 4 Reasons to invest in FPI (Insider Asia) FPI 2大因素前景看好台灣聯友今年再 尋突破
4. Daily Technical Highlights - (JOHOTIN, HENGYUAN) Kenanga Research & Investment
5. [转贴] 人心的速变 - 水星 Good Articles to Share
Partners & Brokers