Highlights

[ARANK] YoY Quarter Result on 2019-10-31 [#1]

Stock [ARANK]: A-RANK BHD
Announcement Date 04-Dec-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 31-Oct-2019  [#1]
Profit Trend QoQ -     -3.18%    YoY -     33.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 137,803 124,458 120,088 123,777 127,223 129,804 125,592 1.56%
  YoY % 10.72% 3.64% -2.98% -2.71% -1.99% 3.35% -
  Horiz. % 109.72% 99.10% 95.62% 98.55% 101.30% 103.35% 100.00%
PBT 4,274 3,728 4,119 5,165 4,315 3,204 2,833 7.09%
  YoY % 14.65% -9.49% -20.25% 19.70% 34.68% 13.10% -
  Horiz. % 150.86% 131.59% 145.39% 182.32% 152.31% 113.10% 100.00%
Tax -1,045 -1,308 -1,103 -635 -570 -452 -385 18.10%
  YoY % 20.11% -18.59% -73.70% -11.40% -26.11% -17.40% -
  Horiz. % 271.43% 339.74% 286.49% 164.94% 148.05% 117.40% 100.00%
NP 3,229 2,420 3,016 4,530 3,745 2,752 2,448 4.72%
  YoY % 33.43% -19.76% -33.42% 20.96% 36.08% 12.42% -
  Horiz. % 131.90% 98.86% 123.20% 185.05% 152.98% 112.42% 100.00%
NP to SH 3,229 2,420 3,016 4,655 3,726 2,649 2,364 5.33%
  YoY % 33.43% -19.76% -35.21% 24.93% 40.66% 12.06% -
  Horiz. % 136.59% 102.37% 127.58% 196.91% 157.61% 112.06% 100.00%
Tax Rate 24.45 % 35.09 % 26.78 % 12.29 % 13.21 % 14.11 % 13.59 % 10.28%
  YoY % -30.32% 31.03% 117.90% -6.96% -6.38% 3.83% -
  Horiz. % 179.91% 258.20% 197.06% 90.43% 97.20% 103.83% 100.00%
Total Cost 134,574 122,038 117,072 119,247 123,478 127,052 123,144 1.49%
  YoY % 10.27% 4.24% -1.82% -3.43% -2.81% 3.17% -
  Horiz. % 109.28% 99.10% 95.07% 96.84% 100.27% 103.17% 100.00%
Net Worth 137,415 128,558 117,600 106,777 92,399 83,999 76,799 10.18%
  YoY % 6.89% 9.32% 10.14% 15.56% 10.00% 9.38% -
  Horiz. % 178.93% 167.39% 153.13% 139.03% 120.31% 109.38% 100.00%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 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
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 137,415 128,558 117,600 106,777 92,399 83,999 76,799 10.18%
  YoY % 6.89% 9.32% 10.14% 15.56% 10.00% 9.38% -
  Horiz. % 178.93% 167.39% 153.13% 139.03% 120.31% 109.38% 100.00%
NOSH 169,649 120,148 120,000 120,000 120,000 120,000 120,000 5.94%
  YoY % 41.20% 0.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 141.37% 100.12% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 2.34 % 1.94 % 2.51 % 3.66 % 2.94 % 2.12 % 1.95 % 3.08%
  YoY % 20.62% -22.71% -31.42% 24.49% 38.68% 8.72% -
  Horiz. % 120.00% 99.49% 128.72% 187.69% 150.77% 108.72% 100.00%
ROE 2.35 % 1.88 % 2.56 % 4.36 % 4.03 % 3.15 % 3.08 % -4.41%
  YoY % 25.00% -26.56% -41.28% 8.19% 27.94% 2.27% -
  Horiz. % 76.30% 61.04% 83.12% 141.56% 130.84% 102.27% 100.00%
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 81.23 103.59 100.07 103.17 106.02 108.17 104.66 -4.13%
  YoY % -21.59% 3.52% -3.00% -2.69% -1.99% 3.35% -
  Horiz. % 77.61% 98.98% 95.61% 98.58% 101.30% 103.35% 100.00%
EPS 1.90 2.01 2.51 3.88 3.11 2.21 1.97 -0.60%
  YoY % -5.47% -19.92% -35.31% 24.76% 40.72% 12.18% -
  Horiz. % 96.45% 102.03% 127.41% 196.95% 157.87% 112.18% 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 0.8100 1.0700 0.9800 0.8900 0.7700 0.7000 0.6400 4.00%
  YoY % -24.30% 9.18% 10.11% 15.58% 10.00% 9.38% -
  Horiz. % 126.56% 167.19% 153.13% 139.06% 120.31% 109.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 170,080
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 81.02 73.18 70.61 72.78 74.80 76.32 73.84 1.56%
  YoY % 10.71% 3.64% -2.98% -2.70% -1.99% 3.36% -
  Horiz. % 109.72% 99.11% 95.63% 98.56% 101.30% 103.36% 100.00%
EPS 1.90 1.42 1.77 2.74 2.19 1.56 1.39 5.34%
  YoY % 33.80% -19.77% -35.40% 25.11% 40.38% 12.23% -
  Horiz. % 136.69% 102.16% 127.34% 197.12% 157.55% 112.23% 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 0.8079 0.7559 0.6914 0.6278 0.5433 0.4939 0.4516 10.17%
  YoY % 6.88% 9.33% 10.13% 15.55% 10.00% 9.37% -
  Horiz. % 178.90% 167.38% 153.10% 139.02% 120.31% 109.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.4950 0.7700 1.1100 0.9250 0.5150 0.6400 0.4400 -
P/RPS 0.61 0.74 1.11 0.92 0.49 0.59 0.42 6.41%
  YoY % -17.57% -33.33% 20.65% 87.76% -16.95% 40.48% -
  Horiz. % 145.24% 176.19% 264.29% 219.05% 116.67% 140.48% 100.00%
P/EPS 26.01 38.23 44.16 23.84 16.59 28.99 22.34 2.57%
  YoY % -31.96% -13.43% 85.23% 43.70% -42.77% 29.77% -
  Horiz. % 116.43% 171.13% 197.67% 106.71% 74.26% 129.77% 100.00%
EY 3.85 2.62 2.26 4.19 6.03 3.45 4.48 -2.49%
  YoY % 46.95% 15.93% -46.06% -30.51% 74.78% -22.99% -
  Horiz. % 85.94% 58.48% 50.45% 93.53% 134.60% 77.01% 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 0.61 0.72 1.13 1.04 0.67 0.91 0.69 -2.03%
  YoY % -15.28% -36.28% 8.65% 55.22% -26.37% 31.88% -
  Horiz. % 88.41% 104.35% 163.77% 150.72% 97.10% 131.88% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 04/12/19 12/12/18 08/12/17 07/12/16 08/12/15 10/12/14 12/12/13 -
Price 0.5300 0.8150 1.0700 0.9000 0.5350 0.5800 0.4950 -
P/RPS 0.65 0.79 1.07 0.89 0.50 0.54 0.47 5.55%
  YoY % -17.72% -26.17% 20.22% 78.00% -7.41% 14.89% -
  Horiz. % 138.30% 168.09% 227.66% 189.36% 106.38% 114.89% 100.00%
P/EPS 27.85 40.46 42.57 23.20 17.23 26.27 25.13 1.73%
  YoY % -31.17% -4.96% 83.49% 34.65% -34.41% 4.54% -
  Horiz. % 110.82% 161.00% 169.40% 92.32% 68.56% 104.54% 100.00%
EY 3.59 2.47 2.35 4.31 5.80 3.81 3.98 -1.70%
  YoY % 45.34% 5.11% -45.48% -25.69% 52.23% -4.27% -
  Horiz. % 90.20% 62.06% 59.05% 108.29% 145.73% 95.73% 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 0.65 0.76 1.09 1.01 0.69 0.83 0.77 -2.78%
  YoY % -14.47% -30.28% 7.92% 46.38% -16.87% 7.79% -
  Horiz. % 84.42% 98.70% 141.56% 131.17% 89.61% 107.79% 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.
 


 

226  431  477  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.365+0.13 
 SUPERMX 1.83+0.22 
 ARMADA 0.415-0.05 
 XDL 0.155-0.01 
 SAPNRG 0.26-0.01 
 OCR-PA 0.025+0.005 
 BIOHLDG 0.205+0.025 
 ESCERAM 0.34+0.08 
 LKL 0.24+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers