[ARANK] QoQ Annualized Quarter Result on 31-Oct-2016 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
07-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- 17.57%
YoY- 24.93%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 462,228 477,150 463,200 495,108 483,844 493,316 510,596 -6.42%
PBT 19,678 20,217 20,978 20,660 15,414 15,826 16,758 11.31%
Tax -3,778 -4,121 -4,702 -2,540 -4 -2,412 -2,642 26.95%
NP 15,900 16,096 16,276 18,120 15,410 13,414 14,116 8.26%
-
NP to SH 16,197 16,492 16,870 18,620 15,838 13,960 14,298 8.67%
-
Tax Rate 19.20% 20.38% 22.41% 12.29% 0.03% 15.24% 15.77% -
Total Cost 446,328 461,054 446,924 476,988 468,434 479,901 496,480 -6.85%
-
Net Worth 113,999 110,400 106,799 106,777 102,000 96,000 93,599 14.06%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 3,900 - - - 3,600 - - -
Div Payout % 24.08% - - - 22.73% - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 113,999 110,400 106,799 106,777 102,000 96,000 93,599 14.06%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 3.44% 3.37% 3.51% 3.66% 3.18% 2.72% 2.76% -
ROE 14.21% 14.94% 15.80% 17.44% 15.53% 14.54% 15.28% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 385.19 397.63 386.00 412.68 403.20 411.10 425.50 -6.42%
EPS 13.50 13.75 14.06 15.52 13.20 11.64 11.92 8.66%
DPS 3.25 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.95 0.92 0.89 0.89 0.85 0.80 0.78 14.06%
Adjusted Per Share Value based on latest NOSH - 120,000
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 258.58 266.93 259.13 276.98 270.68 275.97 285.64 -6.42%
EPS 9.06 9.23 9.44 10.42 8.86 7.81 8.00 8.65%
DPS 2.18 0.00 0.00 0.00 2.01 0.00 0.00 -
NAPS 0.6377 0.6176 0.5975 0.5973 0.5706 0.537 0.5236 14.05%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.10 1.08 1.09 0.925 0.825 0.67 0.605 -
P/RPS 0.29 0.27 0.28 0.23 0.20 0.16 0.14 62.56%
P/EPS 8.15 7.86 7.75 5.96 6.25 5.76 5.08 37.08%
EY 12.27 12.73 12.90 16.78 16.00 17.36 19.69 -27.06%
DY 2.95 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 1.16 1.17 1.22 1.04 0.97 0.84 0.78 30.32%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 27/09/17 15/06/17 29/03/17 07/12/16 28/09/16 27/06/16 22/03/16 -
Price 1.13 1.15 1.17 0.90 0.935 0.76 0.625 -
P/RPS 0.29 0.29 0.30 0.22 0.23 0.18 0.15 55.25%
P/EPS 8.37 8.37 8.32 5.80 7.08 6.53 5.25 36.51%
EY 11.94 11.95 12.02 17.24 14.12 15.31 19.06 -26.80%
DY 2.88 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 1.19 1.25 1.31 1.01 1.10 0.95 0.80 30.33%

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