Highlights

[ARANK] YoY Quarter Result on 2020-07-31 [#4]

Stock [ARANK]: A-RANK BHD
Announcement Date 24-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 31-Jul-2020  [#4]
Profit Trend QoQ -     357.78%    YoY -     -44.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 84,898 120,825 120,563 104,365 113,857 115,475 123,347 -6.03%
  YoY % -29.73% 0.22% 15.52% -8.34% -1.40% -6.38% -
  Horiz. % 68.83% 97.96% 97.74% 84.61% 92.31% 93.62% 100.00%
PBT 1,660 4,212 4,528 4,515 3,544 1,933 3,199 -10.35%
  YoY % -60.59% -6.98% 0.29% 27.40% 83.34% -39.57% -
  Horiz. % 51.89% 131.67% 141.54% 141.14% 110.78% 60.43% 100.00%
Tax -166 -877 -138 -687 1,805 1,826 -179 -1.25%
  YoY % 81.07% -535.51% 79.91% -138.06% -1.15% 1,120.11% -
  Horiz. % 92.74% 489.94% 77.09% 383.80% -1,008.38% -1,020.11% 100.00%
NP 1,494 3,335 4,390 3,828 5,349 3,759 3,020 -11.06%
  YoY % -55.20% -24.03% 14.68% -28.44% 42.30% 24.47% -
  Horiz. % 49.47% 110.43% 145.36% 126.75% 177.12% 124.47% 100.00%
NP to SH 1,854 3,335 4,390 3,828 5,368 3,967 2,992 -7.66%
  YoY % -44.41% -24.03% 14.68% -28.69% 35.32% 32.59% -
  Horiz. % 61.97% 111.46% 146.72% 127.94% 179.41% 132.59% 100.00%
Tax Rate 10.00 % 20.82 % 3.05 % 15.22 % -50.93 % -94.46 % 5.60 % 10.14%
  YoY % -51.97% 582.62% -79.96% 129.88% 46.08% -1,786.79% -
  Horiz. % 178.57% 371.79% 54.46% 271.79% -909.46% -1,686.79% 100.00%
Total Cost 83,404 117,490 116,173 100,537 108,508 111,716 120,327 -5.92%
  YoY % -29.01% 1.13% 15.55% -7.35% -2.87% -7.16% -
  Horiz. % 69.31% 97.64% 96.55% 83.55% 90.18% 92.84% 100.00%
Net Worth 137,650 133,637 124,799 113,999 102,000 88,800 80,507 9.34%
  YoY % 3.00% 7.08% 9.47% 11.76% 14.86% 10.30% -
  Horiz. % 170.98% 165.99% 155.02% 141.60% 126.70% 110.30% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 3,398 4,229 3,900 3,900 3,600 2,700 2,703 3.88%
  YoY % -19.63% 8.44% 0.00% 8.33% 33.33% -0.13% -
  Horiz. % 125.71% 156.42% 144.25% 144.25% 133.16% 99.87% 100.00%
Div Payout % 183.32 % 126.81 % 88.84 % 101.88 % 67.06 % 68.06 % 90.36 % 12.50%
  YoY % 44.56% 42.74% -12.80% 51.92% -1.47% -24.68% -
  Horiz. % 202.88% 140.34% 98.32% 112.75% 74.21% 75.32% 100.00%
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 137,650 133,637 124,799 113,999 102,000 88,800 80,507 9.34%
  YoY % 3.00% 7.08% 9.47% 11.76% 14.86% 10.30% -
  Horiz. % 170.98% 165.99% 155.02% 141.60% 126.70% 110.30% 100.00%
NOSH 169,939 169,162 120,000 120,000 120,000 120,000 120,000 5.96%
  YoY % 0.46% 40.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 141.62% 140.97% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 1.76 % 2.76 % 3.64 % 3.67 % 4.70 % 3.26 % 2.45 % -5.36%
  YoY % -36.23% -24.18% -0.82% -21.91% 44.17% 33.06% -
  Horiz. % 71.84% 112.65% 148.57% 149.80% 191.84% 133.06% 100.00%
ROE 1.35 % 2.50 % 3.52 % 3.36 % 5.26 % 4.47 % 3.72 % -15.53%
  YoY % -46.00% -28.98% 4.76% -36.12% 17.67% 20.16% -
  Horiz. % 36.29% 67.20% 94.62% 90.32% 141.40% 120.16% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 49.96 71.43 100.47 86.97 94.88 96.23 102.65 -11.30%
  YoY % -30.06% -28.90% 15.52% -8.34% -1.40% -6.25% -
  Horiz. % 48.67% 69.59% 97.88% 84.72% 92.43% 93.75% 100.00%
EPS 1.09 1.97 3.66 3.19 4.47 3.31 2.49 -12.85%
  YoY % -44.67% -46.17% 14.73% -28.64% 35.05% 32.93% -
  Horiz. % 43.78% 79.12% 146.99% 128.11% 179.52% 132.93% 100.00%
DPS 2.00 2.50 3.25 3.25 3.00 2.25 2.25 -1.94%
  YoY % -20.00% -23.08% 0.00% 8.33% 33.33% 0.00% -
  Horiz. % 88.89% 111.11% 144.44% 144.44% 133.33% 100.00% 100.00%
NAPS 0.8100 0.7900 1.0400 0.9500 0.8500 0.7400 0.6700 3.21%
  YoY % 2.53% -24.04% 9.47% 11.76% 14.86% 10.45% -
  Horiz. % 120.90% 117.91% 155.22% 141.79% 126.87% 110.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 170,100
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 49.91 71.03 70.88 61.35 66.94 67.89 72.51 -6.03%
  YoY % -29.73% 0.21% 15.53% -8.35% -1.40% -6.37% -
  Horiz. % 68.83% 97.96% 97.75% 84.61% 92.32% 93.63% 100.00%
EPS 1.09 1.96 2.58 2.25 3.16 2.33 1.76 -7.67%
  YoY % -44.39% -24.03% 14.67% -28.80% 35.62% 32.39% -
  Horiz. % 61.93% 111.36% 146.59% 127.84% 179.55% 132.39% 100.00%
DPS 2.00 2.49 2.29 2.29 2.12 1.59 1.59 3.89%
  YoY % -19.68% 8.73% 0.00% 8.02% 33.33% 0.00% -
  Horiz. % 125.79% 156.60% 144.03% 144.03% 133.33% 100.00% 100.00%
NAPS 0.8092 0.7856 0.7337 0.6702 0.5996 0.5220 0.4733 9.34%
  YoY % 3.00% 7.07% 9.47% 11.77% 14.87% 10.29% -
  Horiz. % 170.97% 165.98% 155.02% 141.60% 126.68% 110.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.4300 0.5100 0.7300 1.1000 0.8250 0.4900 0.6500 -
P/RPS 0.86 0.71 0.73 1.26 0.87 0.51 0.63 5.32%
  YoY % 21.13% -2.74% -42.06% 44.83% 70.59% -19.05% -
  Horiz. % 136.51% 112.70% 115.87% 200.00% 138.10% 80.95% 100.00%
P/EPS 39.41 25.87 19.95 34.48 18.44 14.82 26.10 7.10%
  YoY % 52.34% 29.67% -42.14% 86.98% 24.43% -43.22% -
  Horiz. % 151.00% 99.12% 76.44% 132.11% 70.65% 56.78% 100.00%
EY 2.54 3.87 5.01 2.90 5.42 6.75 3.83 -6.61%
  YoY % -34.37% -22.75% 72.76% -46.49% -19.70% 76.24% -
  Horiz. % 66.32% 101.04% 130.81% 75.72% 141.51% 176.24% 100.00%
DY 4.65 4.90 4.45 2.95 3.64 4.59 3.46 5.05%
  YoY % -5.10% 10.11% 50.85% -18.96% -20.70% 32.66% -
  Horiz. % 134.39% 141.62% 128.61% 85.26% 105.20% 132.66% 100.00%
P/NAPS 0.53 0.65 0.70 1.16 0.97 0.66 0.97 -9.57%
  YoY % -18.46% -7.14% -39.66% 19.59% 46.97% -31.96% -
  Horiz. % 54.64% 67.01% 72.16% 119.59% 100.00% 68.04% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 24/09/20 30/09/19 26/09/18 27/09/17 28/09/16 28/09/15 22/09/14 -
Price 0.4200 0.5000 0.7500 1.1300 0.9350 0.4600 0.7100 -
P/RPS 0.84 0.70 0.75 1.30 0.99 0.48 0.69 3.33%
  YoY % 20.00% -6.67% -42.31% 31.31% 106.25% -30.43% -
  Horiz. % 121.74% 101.45% 108.70% 188.41% 143.48% 69.57% 100.00%
P/EPS 38.50 25.36 20.50 35.42 20.90 13.91 28.51 5.13%
  YoY % 51.81% 23.71% -42.12% 69.47% 50.25% -51.21% -
  Horiz. % 135.04% 88.95% 71.90% 124.24% 73.31% 48.79% 100.00%
EY 2.60 3.94 4.88 2.82 4.78 7.19 3.51 -4.87%
  YoY % -34.01% -19.26% 73.05% -41.00% -33.52% 104.84% -
  Horiz. % 74.07% 112.25% 139.03% 80.34% 136.18% 204.84% 100.00%
DY 4.76 5.00 4.33 2.88 3.21 4.89 3.17 7.00%
  YoY % -4.80% 15.47% 50.35% -10.28% -34.36% 54.26% -
  Horiz. % 150.16% 157.73% 136.59% 90.85% 101.26% 154.26% 100.00%
P/NAPS 0.52 0.63 0.72 1.19 1.10 0.62 1.06 -11.18%
  YoY % -17.46% -12.50% -39.50% 8.18% 77.42% -41.51% -
  Horiz. % 49.06% 59.43% 67.92% 112.26% 103.77% 58.49% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS