[ARANK] QoQ Annualized Quarter Result on 31-Jan-2017 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jan-2017 [#2]
Profit Trend
QoQ- -9.4%
YoY- 17.99%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 480,352 462,228 477,150 463,200 495,108 483,844 493,316 -1.75%
PBT 16,476 19,678 20,217 20,978 20,660 15,414 15,826 2.71%
Tax -4,412 -3,778 -4,121 -4,702 -2,540 -4 -2,412 49.40%
NP 12,064 15,900 16,096 16,276 18,120 15,410 13,414 -6.80%
-
NP to SH 12,064 16,197 16,492 16,870 18,620 15,838 13,960 -9.24%
-
Tax Rate 26.78% 19.20% 20.38% 22.41% 12.29% 0.03% 15.24% -
Total Cost 468,288 446,328 461,054 446,924 476,988 468,434 479,901 -1.61%
-
Net Worth 117,600 113,999 110,400 106,799 106,777 102,000 96,000 14.44%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - 3,900 - - - 3,600 - -
Div Payout % - 24.08% - - - 22.73% - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 117,600 113,999 110,400 106,799 106,777 102,000 96,000 14.44%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 2.51% 3.44% 3.37% 3.51% 3.66% 3.18% 2.72% -
ROE 10.26% 14.21% 14.94% 15.80% 17.44% 15.53% 14.54% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 400.29 385.19 397.63 386.00 412.68 403.20 411.10 -1.75%
EPS 10.04 13.50 13.75 14.06 15.52 13.20 11.64 -9.36%
DPS 0.00 3.25 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.98 0.95 0.92 0.89 0.89 0.85 0.80 14.44%
Adjusted Per Share Value based on latest NOSH - 120,000
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 268.72 258.58 266.93 259.13 276.98 270.68 275.97 -1.75%
EPS 6.75 9.06 9.23 9.44 10.42 8.86 7.81 -9.24%
DPS 0.00 2.18 0.00 0.00 0.00 2.01 0.00 -
NAPS 0.6579 0.6377 0.6176 0.5975 0.5973 0.5706 0.537 14.45%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 1.11 1.10 1.08 1.09 0.925 0.825 0.67 -
P/RPS 0.28 0.29 0.27 0.28 0.23 0.20 0.16 45.07%
P/EPS 11.04 8.15 7.86 7.75 5.96 6.25 5.76 54.11%
EY 9.06 12.27 12.73 12.90 16.78 16.00 17.36 -35.10%
DY 0.00 2.95 0.00 0.00 0.00 3.64 0.00 -
P/NAPS 1.13 1.16 1.17 1.22 1.04 0.97 0.84 21.79%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 08/12/17 27/09/17 15/06/17 29/03/17 07/12/16 28/09/16 27/06/16 -
Price 1.07 1.13 1.15 1.17 0.90 0.935 0.76 -
P/RPS 0.27 0.29 0.29 0.30 0.22 0.23 0.18 30.94%
P/EPS 10.64 8.37 8.37 8.32 5.80 7.08 6.53 38.34%
EY 9.40 11.94 11.95 12.02 17.24 14.12 15.31 -27.69%
DY 0.00 2.88 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 1.09 1.19 1.25 1.31 1.01 1.10 0.95 9.57%

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