Highlights

[ARANK] YoY Quarter Result on 2018-04-30 [#3]

Stock [ARANK]: A-RANK BHD
Announcement Date 29-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 30-Apr-2018  [#3]
Profit Trend QoQ -     11.52%    YoY -     -12.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 119,836 119,501 114,689 117,915 114,546 108,422 99,606 3.13%
  YoY % 0.28% 4.20% -2.74% 2.94% 5.65% 8.85% -
  Horiz. % 120.31% 119.97% 115.14% 118.38% 115.00% 108.85% 100.00%
PBT 4,382 5,119 3,491 2,100 2,431 2,117 2,010 13.86%
  YoY % -14.40% 46.63% 66.24% -13.62% 14.83% 5.32% -
  Horiz. % 218.01% 254.68% 173.68% 104.48% 120.95% 105.32% 100.00%
Tax -936 -1,185 -488 -347 -454 -152 -150 35.67%
  YoY % 21.01% -142.83% -40.63% 23.57% -198.68% -1.33% -
  Horiz. % 624.00% 790.00% 325.33% 231.33% 302.67% 101.33% 100.00%
NP 3,446 3,934 3,003 1,753 1,977 1,965 1,860 10.82%
  YoY % -12.40% 31.00% 71.31% -11.33% 0.61% 5.65% -
  Horiz. % 185.27% 211.51% 161.45% 94.25% 106.29% 105.65% 100.00%
NP to SH 3,446 3,934 3,321 1,537 1,921 2,040 1,860 10.82%
  YoY % -12.40% 18.46% 116.07% -19.99% -5.83% 9.68% -
  Horiz. % 185.27% 211.51% 178.55% 82.63% 103.28% 109.68% 100.00%
Tax Rate 21.36 % 23.15 % 13.98 % 16.52 % 18.68 % 7.18 % 7.46 % 19.15%
  YoY % -7.73% 65.59% -15.38% -11.56% 160.17% -3.75% -
  Horiz. % 286.33% 310.32% 187.40% 221.45% 250.40% 96.25% 100.00%
Total Cost 116,390 115,567 111,686 116,162 112,569 106,457 97,746 2.95%
  YoY % 0.71% 3.47% -3.85% 3.19% 5.74% 8.91% -
  Horiz. % 119.07% 118.23% 114.26% 118.84% 115.16% 108.91% 100.00%
Net Worth 120,000 110,400 96,000 85,255 77,999 73,200 64,000 11.04%
  YoY % 8.70% 15.00% 12.60% 9.30% 6.56% 14.38% -
  Horiz. % 187.50% 172.50% 150.00% 133.21% 121.88% 114.38% 100.00%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 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
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 120,000 110,400 96,000 85,255 77,999 73,200 64,000 11.04%
  YoY % 8.70% 15.00% 12.60% 9.30% 6.56% 14.38% -
  Horiz. % 187.50% 172.50% 150.00% 133.21% 121.88% 114.38% 100.00%
NOSH 120,000 120,000 120,000 120,078 120,000 120,000 80,000 6.99%
  YoY % 0.00% 0.00% -0.07% 0.07% 0.00% 50.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.10% 150.00% 150.00% 100.00%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 2.88 % 3.29 % 2.62 % 1.49 % 1.73 % 1.81 % 1.87 % 7.46%
  YoY % -12.46% 25.57% 75.84% -13.87% -4.42% -3.21% -
  Horiz. % 154.01% 175.94% 140.11% 79.68% 92.51% 96.79% 100.00%
ROE 2.87 % 3.56 % 3.46 % 1.80 % 2.46 % 2.79 % 2.91 % -0.23%
  YoY % -19.38% 2.89% 92.22% -26.83% -11.83% -4.12% -
  Horiz. % 98.63% 122.34% 118.90% 61.86% 84.54% 95.88% 100.00%
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 99.86 99.58 95.57 98.20 95.46 90.35 124.51 -3.61%
  YoY % 0.28% 4.20% -2.68% 2.87% 5.66% -27.44% -
  Horiz. % 80.20% 79.98% 76.76% 78.87% 76.67% 72.56% 100.00%
EPS 2.87 3.28 2.77 1.28 1.60 1.70 2.33 3.53%
  YoY % -12.50% 18.41% 116.41% -20.00% -5.88% -27.04% -
  Horiz. % 123.18% 140.77% 118.88% 54.94% 68.67% 72.96% 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 1.0000 0.9200 0.8000 0.7100 0.6500 0.6100 0.8000 3.79%
  YoY % 8.70% 15.00% 12.68% 9.23% 6.56% -23.75% -
  Horiz. % 125.00% 115.00% 100.00% 88.75% 81.25% 76.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 99.86 99.58 95.57 98.26 95.46 90.35 83.01 3.13%
  YoY % 0.28% 4.20% -2.74% 2.93% 5.66% 8.84% -
  Horiz. % 120.30% 119.96% 115.13% 118.37% 115.00% 108.84% 100.00%
EPS 2.87 3.28 2.77 1.28 1.60 1.70 1.55 10.81%
  YoY % -12.50% 18.41% 116.41% -20.00% -5.88% 9.68% -
  Horiz. % 185.16% 211.61% 178.71% 82.58% 103.23% 109.68% 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 1.0000 0.9200 0.8000 0.7105 0.6500 0.6100 0.5333 11.04%
  YoY % 8.70% 15.00% 12.60% 9.31% 6.56% 14.38% -
  Horiz. % 187.51% 172.51% 150.01% 133.23% 121.88% 114.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.7350 1.0800 0.6700 0.5400 0.6050 0.3000 0.4300 -
P/RPS 0.74 1.08 0.70 0.55 0.63 0.33 0.35 13.28%
  YoY % -31.48% 54.29% 27.27% -12.70% 90.91% -5.71% -
  Horiz. % 211.43% 308.57% 200.00% 157.14% 180.00% 94.29% 100.00%
P/EPS 25.59 32.94 24.21 42.19 37.79 17.65 18.49 5.56%
  YoY % -22.31% 36.06% -42.62% 11.64% 114.11% -4.54% -
  Horiz. % 138.40% 178.15% 130.94% 228.18% 204.38% 95.46% 100.00%
EY 3.91 3.04 4.13 2.37 2.65 5.67 5.41 -5.27%
  YoY % 28.62% -26.39% 74.26% -10.57% -53.26% 4.81% -
  Horiz. % 72.27% 56.19% 76.34% 43.81% 48.98% 104.81% 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 0.74 1.17 0.84 0.76 0.93 0.49 0.54 5.39%
  YoY % -36.75% 39.29% 10.53% -18.28% 89.80% -9.26% -
  Horiz. % 137.04% 216.67% 155.56% 140.74% 172.22% 90.74% 100.00%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/06/18 15/06/17 27/06/16 23/06/15 25/06/14 26/06/13 22/06/12 -
Price 0.7350 1.1500 0.7600 0.5150 0.6300 0.3500 0.4100 -
P/RPS 0.74 1.15 0.80 0.52 0.66 0.39 0.33 14.40%
  YoY % -35.65% 43.75% 53.85% -21.21% 69.23% 18.18% -
  Horiz. % 224.24% 348.48% 242.42% 157.58% 200.00% 118.18% 100.00%
P/EPS 25.59 35.08 27.46 40.23 39.35 20.59 17.63 6.40%
  YoY % -27.05% 27.75% -31.74% 2.24% 91.11% 16.79% -
  Horiz. % 145.15% 198.98% 155.76% 228.19% 223.20% 116.79% 100.00%
EY 3.91 2.85 3.64 2.49 2.54 4.86 5.67 -6.00%
  YoY % 37.19% -21.70% 46.18% -1.97% -47.74% -14.29% -
  Horiz. % 68.96% 50.26% 64.20% 43.92% 44.80% 85.71% 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 0.74 1.25 0.95 0.73 0.97 0.57 0.51 6.40%
  YoY % -40.80% 31.58% 30.14% -24.74% 70.18% 11.76% -
  Horiz. % 145.10% 245.10% 186.27% 143.14% 190.20% 111.76% 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.
 


 

419  313  498  663 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.435-0.005 
 DIALOG 3.56+0.01 
 MAYBANK 9.790.00 
 MYEG 1.79+0.03 
 HSI-H4O 0.405-0.06 
 LIONIND 1.02+0.10 
 VELESTO 0.28+0.01 
 LAYHONG-WA 0.255+0.005 
 HSI-C3P 0.41+0.07 
 CIMB 6.20+0.06 
Partners & Brokers