[ARANK] QoQ Annualized Quarter Result on 30-Apr-2022 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- 9.01%
YoY- 28.36%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 626,078 632,680 777,908 783,042 774,484 722,536 563,437 7.26%
PBT 14,502 16,284 21,012 19,712 17,358 13,780 12,193 12.22%
Tax -4,634 -5,048 -5,930 -5,530 -5,292 -5,380 -3,918 11.80%
NP 9,868 11,236 15,082 14,181 12,066 8,400 8,275 12.41%
-
NP to SH 12,884 14,120 18,665 18,108 16,612 14,960 10,303 16.02%
-
Tax Rate 31.95% 31.00% 28.22% 28.05% 30.49% 39.04% 32.13% -
Total Cost 616,210 621,444 762,826 768,861 762,418 714,136 555,162 7.18%
-
Net Worth 163,105 164,421 160,923 155,676 150,369 146,342 144,024 8.62%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - - 4,810 - - - 3,857 -
Div Payout % - - 25.77% - - - 37.44% -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 163,105 164,421 160,923 155,676 150,369 146,342 144,024 8.62%
NOSH 178,651 177,961 177,961 177,961 177,791 176,857 173,694 1.88%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 1.58% 1.78% 1.94% 1.81% 1.56% 1.16% 1.47% -
ROE 7.90% 8.59% 11.60% 11.63% 11.05% 10.22% 7.15% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 356.98 361.70 444.73 447.67 442.95 414.73 328.62 5.65%
EPS 7.34 8.08 10.67 10.35 9.50 8.60 6.01 14.21%
DPS 0.00 0.00 2.75 0.00 0.00 0.00 2.25 -
NAPS 0.93 0.94 0.92 0.89 0.86 0.84 0.84 7.00%
Adjusted Per Share Value based on latest NOSH - 177,961
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 350.24 353.94 435.18 438.05 433.27 404.21 315.20 7.25%
EPS 7.21 7.90 10.44 10.13 9.29 8.37 5.76 16.09%
DPS 0.00 0.00 2.69 0.00 0.00 0.00 2.16 -
NAPS 0.9125 0.9198 0.9002 0.8709 0.8412 0.8187 0.8057 8.62%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.60 0.525 0.52 0.57 0.545 0.605 0.58 -
P/RPS 0.17 0.15 0.12 0.13 0.12 0.15 0.18 -3.72%
P/EPS 8.17 6.50 4.87 5.51 5.74 7.05 9.65 -10.47%
EY 12.24 15.38 20.52 18.16 17.43 14.19 10.36 11.72%
DY 0.00 0.00 5.29 0.00 0.00 0.00 3.88 -
P/NAPS 0.65 0.56 0.57 0.64 0.63 0.72 0.69 -3.89%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 28/03/23 05/12/22 28/09/22 29/06/22 30/03/22 08/12/21 29/09/21 -
Price 0.56 0.57 0.53 0.50 0.585 0.575 0.67 -
P/RPS 0.16 0.16 0.12 0.11 0.13 0.14 0.20 -13.78%
P/EPS 7.62 7.06 4.97 4.83 6.16 6.70 11.15 -22.35%
EY 13.12 14.16 20.13 20.70 16.24 14.93 8.97 28.76%
DY 0.00 0.00 5.19 0.00 0.00 0.00 3.36 -
P/NAPS 0.60 0.61 0.58 0.56 0.68 0.68 0.80 -17.40%

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