[ARANK] QoQ Annualized Quarter Result on 31-Oct-2019 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
04-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- 15.95%
YoY- 33.43%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 418,798 445,200 503,852 551,212 482,222 481,862 497,402 -10.84%
PBT 9,607 10,596 14,910 17,096 15,145 14,577 14,704 -24.72%
Tax -2,284 -2,824 -4,060 -4,180 -4,006 -4,172 -4,062 -31.89%
NP 7,323 7,772 10,850 12,916 11,139 10,405 10,642 -22.07%
-
NP to SH 7,684 7,773 10,852 12,916 11,139 10,405 10,642 -19.53%
-
Tax Rate 23.77% 26.65% 27.23% 24.45% 26.45% 28.62% 27.63% -
Total Cost 411,475 437,428 493,002 538,296 471,083 471,457 486,760 -10.60%
-
Net Worth 137,650 135,951 135,943 137,415 133,637 130,248 128,535 4.67%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 3,398 - - - 4,229 - - -
Div Payout % 44.23% - - - 37.97% - - -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 137,650 135,951 135,943 137,415 133,637 130,248 128,535 4.67%
NOSH 170,100 170,100 170,080 169,671 169,571 169,512 169,436 0.26%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 1.75% 1.75% 2.15% 2.34% 2.31% 2.16% 2.14% -
ROE 5.58% 5.72% 7.98% 9.40% 8.34% 7.99% 8.28% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 246.44 261.98 296.51 324.91 285.07 284.87 294.10 -11.12%
EPS 4.52 4.57 6.38 7.60 6.58 6.15 6.30 -19.87%
DPS 2.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.81 0.80 0.80 0.81 0.79 0.77 0.76 4.34%
Adjusted Per Share Value based on latest NOSH - 169,671
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 233.81 248.55 281.29 307.73 269.22 269.02 277.69 -10.84%
EPS 4.29 4.34 6.06 7.21 6.22 5.81 5.94 -19.51%
DPS 1.90 0.00 0.00 0.00 2.36 0.00 0.00 -
NAPS 0.7685 0.759 0.759 0.7672 0.7461 0.7272 0.7176 4.67%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.43 0.405 0.49 0.495 0.51 0.525 0.53 -
P/RPS 0.17 0.15 0.17 0.15 0.18 0.18 0.18 -3.74%
P/EPS 9.51 8.85 7.67 6.50 7.75 8.53 8.42 8.46%
EY 10.52 11.29 13.03 15.38 12.91 11.72 11.87 -7.74%
DY 4.65 0.00 0.00 0.00 4.90 0.00 0.00 -
P/NAPS 0.53 0.51 0.61 0.61 0.65 0.68 0.70 -16.94%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 24/09/20 24/06/20 25/03/20 04/12/19 30/09/19 26/06/19 27/03/19 -
Price 0.42 0.40 0.32 0.53 0.50 0.495 0.515 -
P/RPS 0.17 0.15 0.11 0.16 0.18 0.17 0.18 -3.74%
P/EPS 9.29 8.74 5.01 6.96 7.59 8.05 8.18 8.86%
EY 10.77 11.44 19.96 14.36 13.17 12.43 12.22 -8.08%
DY 4.76 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.40 0.65 0.63 0.64 0.68 -16.38%

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