[ARANK] QoQ Annualized Quarter Result on 31-Jan-2016 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
22-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jan-2016 [#2]
Profit Trend
QoQ- -4.07%
YoY- 48.57%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 495,108 483,844 493,316 510,596 508,892 485,950 493,966 0.15%
PBT 20,660 15,414 15,826 16,758 17,260 9,962 10,705 54.70%
Tax -2,540 -4 -2,412 -2,642 -2,280 584 -1,656 32.82%
NP 18,120 15,410 13,414 14,116 14,980 10,546 9,049 58.53%
-
NP to SH 18,620 15,838 13,960 14,298 14,904 10,316 8,465 68.73%
-
Tax Rate 12.29% 0.03% 15.24% 15.77% 13.21% -5.86% 15.47% -
Total Cost 476,988 468,434 479,901 496,480 493,912 475,404 484,917 -1.08%
-
Net Worth 106,777 102,000 96,000 93,599 92,399 88,800 85,199 16.16%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - 3,600 - - - 2,700 - -
Div Payout % - 22.73% - - - 26.17% - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 106,777 102,000 96,000 93,599 92,399 88,800 85,199 16.16%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 3.66% 3.18% 2.72% 2.76% 2.94% 2.17% 1.83% -
ROE 17.44% 15.53% 14.54% 15.28% 16.13% 11.62% 9.94% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 412.68 403.20 411.10 425.50 424.08 404.96 411.64 0.16%
EPS 15.52 13.20 11.64 11.92 12.44 8.60 7.05 68.82%
DPS 0.00 3.00 0.00 0.00 0.00 2.25 0.00 -
NAPS 0.89 0.85 0.80 0.78 0.77 0.74 0.71 16.17%
Adjusted Per Share Value based on latest NOSH - 120,000
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 276.41 270.12 275.41 285.06 284.11 271.30 275.78 0.15%
EPS 10.40 8.84 7.79 7.98 8.32 5.76 4.73 68.68%
DPS 0.00 2.01 0.00 0.00 0.00 1.51 0.00 -
NAPS 0.5961 0.5695 0.536 0.5226 0.5159 0.4958 0.4757 16.15%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.925 0.825 0.67 0.605 0.515 0.49 0.54 -
P/RPS 0.23 0.20 0.16 0.14 0.12 0.12 0.13 46.02%
P/EPS 5.96 6.25 5.76 5.08 4.15 5.70 7.65 -15.26%
EY 16.78 16.00 17.36 19.69 24.12 17.54 13.06 18.09%
DY 0.00 3.64 0.00 0.00 0.00 4.59 0.00 -
P/NAPS 1.04 0.97 0.84 0.78 0.67 0.66 0.76 23.14%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 07/12/16 28/09/16 27/06/16 22/03/16 08/12/15 28/09/15 23/06/15 -
Price 0.90 0.935 0.76 0.625 0.535 0.46 0.515 -
P/RPS 0.22 0.23 0.18 0.15 0.13 0.11 0.13 41.78%
P/EPS 5.80 7.08 6.53 5.25 4.31 5.35 7.30 -14.15%
EY 17.24 14.12 15.31 19.06 23.21 18.69 13.70 16.47%
DY 0.00 3.21 0.00 0.00 0.00 4.89 0.00 -
P/NAPS 1.01 1.10 0.95 0.80 0.69 0.62 0.73 24.04%

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