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 110,400 96,000 85,255 77,999 73,200 64,000 58,438 11.17%
  YoY % 15.00% 12.60% 9.30% 6.56% 14.38% 9.52% -
  Horiz. % 188.92% 164.28% 145.89% 133.47% 125.26% 109.52% 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 110,400 96,000 85,255 77,999 73,200 64,000 58,438 11.17%
  YoY % 15.00% 12.60% 9.30% 6.56% 14.38% 9.52% -
  Horiz. % 188.92% 164.28% 145.89% 133.47% 125.26% 109.52% 100.00%
NOSH 120,000 120,000 120,078 120,000 120,000 80,000 80,052 6.97%
  YoY % 0.00% -0.07% 0.07% 0.00% 50.00% -0.07% -
  Horiz. % 149.90% 149.90% 150.00% 149.90% 149.90% 99.93% 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 3.56 % 3.46 % 1.80 % 2.46 % 2.79 % 2.91 % 2.63 % 5.17%
  YoY % 2.89% 92.22% -26.83% -11.83% -4.12% 10.65% -
  Horiz. % 135.36% 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 99.58 95.57 98.20 95.46 90.35 124.51 125.24 -3.75%
  YoY % 4.20% -2.68% 2.87% 5.66% -27.44% -0.58% -
  Horiz. % 79.51% 76.31% 78.41% 76.22% 72.14% 99.42% 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 - 120,000
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 99.58 95.57 98.26 95.46 90.35 83.01 83.55 2.97%
  YoY % 4.20% -2.74% 2.93% 5.66% 8.84% -0.65% -
  Horiz. % 119.19% 114.39% 117.61% 114.25% 108.14% 99.35% 100.00%
EPS 3.28 2.77 1.28 1.60 1.70 1.55 1.28 16.96%
  YoY % 18.41% 116.41% -20.00% -5.88% 9.68% 21.09% -
  Horiz. % 256.25% 216.41% 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 0.9200 0.8000 0.7105 0.6500 0.6100 0.5333 0.4870 11.17%
  YoY % 15.00% 12.60% 9.31% 6.56% 14.38% 9.51% -
  Horiz. % 188.91% 164.27% 145.89% 133.47% 125.26% 109.51% 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 0.35 0.36 20.07%
  YoY % 54.29% 27.27% -12.70% 90.91% -5.71% -2.78% -
  Horiz. % 300.00% 194.44% 152.78% 175.00% 91.67% 97.22% 100.00%
P/EPS 32.94 24.21 42.19 37.79 17.65 18.49 23.44 5.83%
  YoY % 36.06% -42.62% 11.64% 114.11% -4.54% -21.12% -
  Horiz. % 140.53% 103.28% 179.99% 161.22% 75.30% 78.88% 100.00%
EY 3.04 4.13 2.37 2.65 5.67 5.41 4.27 -5.50%
  YoY % -26.39% 74.26% -10.57% -53.26% 4.81% 26.70% -
  Horiz. % 71.19% 96.72% 55.50% 62.06% 132.79% 126.70% 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 0.80 0.52 0.66 0.39 0.33 0.32 23.74%
  YoY % 43.75% 53.85% -21.21% 69.23% 18.18% 3.13% -
  Horiz. % 359.38% 250.00% 162.50% 206.25% 121.88% 103.13% 100.00%
P/EPS 35.08 27.46 40.23 39.35 20.59 17.63 20.83 9.07%
  YoY % 27.75% -31.74% 2.24% 91.11% 16.79% -15.36% -
  Horiz. % 168.41% 131.83% 193.13% 188.91% 98.85% 84.64% 100.00%
EY 2.85 3.64 2.49 2.54 4.86 5.67 4.80 -8.31%
  YoY % -21.70% 46.18% -1.97% -47.74% -14.29% 18.12% -
  Horiz. % 59.37% 75.83% 51.87% 52.92% 101.25% 118.12% 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.
 


 

292  529  544  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.715-0.045 
 MYEG 0.915-0.02 
 NETX 0.030.00 
 HSI-C3B 0.40-0.135 
 AAX 0.375-0.005 
 PWORTH 0.22-0.025 
 DRBHCOM 2.03+0.28 
 YTLPOWR 0.76-0.015 
 HENGYUAN-CM 0.015+0.01 
 HSI-H4A 0.275+0.09 

TOP ARTICLES

1. My Appeal to Tun Dr Mahathir - Koon Yew Yin Koon Yew Yin's Blog
2. Is it time to buy stocks Now? How to Pick Winning Stocks in KLSE. Value Investing and Stock Picking
3. Airasia - Positive flight path Good Articles to Share
4. Mplus Market Pulse - 22 May 2018 M+ Online Research Articles
5. After five-hour interrogation, worn-out Najib leaves MACC HQ save malaysia!!!
Partners & Brokers