[ARANK] QoQ Annualized Quarter Result on 30-Apr-2021 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
23-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 20.55%
YoY- 81.48%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 774,484 722,536 563,437 612,541 552,984 545,476 418,798 50.49%
PBT 17,358 13,780 12,193 17,482 14,212 12,904 9,607 48.18%
Tax -5,292 -5,380 -3,918 -3,880 -3,120 -2,688 -2,284 74.83%
NP 12,066 8,400 8,275 13,602 11,092 10,216 7,323 39.37%
-
NP to SH 16,612 14,960 10,303 14,106 11,702 11,128 7,684 66.96%
-
Tax Rate 30.49% 39.04% 32.13% 22.19% 21.95% 20.83% 23.77% -
Total Cost 762,418 714,136 555,162 598,938 541,892 535,260 411,475 50.68%
-
Net Worth 150,369 146,342 144,024 145,564 140,057 141,183 137,650 6.05%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - 3,857 - - - 3,398 -
Div Payout % - - 37.44% - - - 44.23% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 150,369 146,342 144,024 145,564 140,057 141,183 137,650 6.05%
NOSH 177,791 176,857 173,694 172,700 171,244 170,100 170,100 2.98%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 1.56% 1.16% 1.47% 2.22% 2.01% 1.87% 1.75% -
ROE 11.05% 10.22% 7.15% 9.69% 8.36% 7.88% 5.58% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 442.95 414.73 328.62 357.68 323.76 320.68 246.44 47.67%
EPS 9.50 8.60 6.01 8.24 6.86 6.56 4.52 63.85%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 2.00 -
NAPS 0.86 0.84 0.84 0.85 0.82 0.83 0.81 4.06%
Adjusted Per Share Value based on latest NOSH - 172,700
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 432.38 403.38 314.56 341.97 308.72 304.53 233.81 50.49%
EPS 9.27 8.35 5.75 7.88 6.53 6.21 4.29 66.90%
DPS 0.00 0.00 2.15 0.00 0.00 0.00 1.90 -
NAPS 0.8395 0.817 0.8041 0.8127 0.7819 0.7882 0.7685 6.05%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.545 0.605 0.58 0.76 0.51 0.46 0.43 -
P/RPS 0.12 0.15 0.18 0.21 0.16 0.14 0.17 -20.67%
P/EPS 5.74 7.05 9.65 9.23 7.44 7.03 9.51 -28.51%
EY 17.43 14.19 10.36 10.84 13.43 14.22 10.52 39.89%
DY 0.00 0.00 3.88 0.00 0.00 0.00 4.65 -
P/NAPS 0.63 0.72 0.69 0.89 0.62 0.55 0.53 12.17%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 30/03/22 08/12/21 29/09/21 23/06/21 29/03/21 09/12/20 24/09/20 -
Price 0.585 0.575 0.67 0.63 0.57 0.63 0.42 -
P/RPS 0.13 0.14 0.20 0.18 0.18 0.20 0.17 -16.33%
P/EPS 6.16 6.70 11.15 7.65 8.32 9.63 9.29 -23.90%
EY 16.24 14.93 8.97 13.08 12.02 10.38 10.77 31.39%
DY 0.00 0.00 3.36 0.00 0.00 0.00 4.76 -
P/NAPS 0.68 0.68 0.80 0.74 0.70 0.76 0.52 19.52%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment