[ARANK] QoQ Annualized Quarter Result on 31-Oct-2021 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
08-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- 45.2%
YoY- 34.44%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 777,908 783,042 774,484 722,536 563,437 612,541 552,984 25.62%
PBT 21,012 19,712 17,358 13,780 12,193 17,482 14,212 29.87%
Tax -5,930 -5,530 -5,292 -5,380 -3,918 -3,880 -3,120 53.61%
NP 15,082 14,181 12,066 8,400 8,275 13,602 11,092 22.80%
-
NP to SH 18,665 18,108 16,612 14,960 10,303 14,106 11,702 36.63%
-
Tax Rate 28.22% 28.05% 30.49% 39.04% 32.13% 22.19% 21.95% -
Total Cost 762,826 768,861 762,418 714,136 555,162 598,938 541,892 25.68%
-
Net Worth 160,923 155,676 150,369 146,342 144,024 145,564 140,057 9.72%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 4,810 - - - 3,857 - - -
Div Payout % 25.77% - - - 37.44% - - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 160,923 155,676 150,369 146,342 144,024 145,564 140,057 9.72%
NOSH 177,961 177,961 177,791 176,857 173,694 172,700 171,244 2.60%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 1.94% 1.81% 1.56% 1.16% 1.47% 2.22% 2.01% -
ROE 11.60% 11.63% 11.05% 10.22% 7.15% 9.69% 8.36% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 444.73 447.67 442.95 414.73 328.62 357.68 323.76 23.64%
EPS 10.67 10.35 9.50 8.60 6.01 8.24 6.86 34.35%
DPS 2.75 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 0.92 0.89 0.86 0.84 0.84 0.85 0.82 7.99%
Adjusted Per Share Value based on latest NOSH - 176,857
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 435.18 438.05 433.27 404.21 315.20 342.67 309.35 25.62%
EPS 10.44 10.13 9.29 8.37 5.76 7.89 6.55 36.56%
DPS 2.69 0.00 0.00 0.00 2.16 0.00 0.00 -
NAPS 0.9002 0.8709 0.8412 0.8187 0.8057 0.8143 0.7835 9.72%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.52 0.57 0.545 0.605 0.58 0.76 0.51 -
P/RPS 0.12 0.13 0.12 0.15 0.18 0.21 0.16 -17.49%
P/EPS 4.87 5.51 5.74 7.05 9.65 9.23 7.44 -24.67%
EY 20.52 18.16 17.43 14.19 10.36 10.84 13.43 32.76%
DY 5.29 0.00 0.00 0.00 3.88 0.00 0.00 -
P/NAPS 0.57 0.64 0.63 0.72 0.69 0.89 0.62 -5.46%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 28/09/22 29/06/22 30/03/22 08/12/21 29/09/21 23/06/21 29/03/21 -
Price 0.53 0.50 0.585 0.575 0.67 0.63 0.57 -
P/RPS 0.12 0.11 0.13 0.14 0.20 0.18 0.18 -23.74%
P/EPS 4.97 4.83 6.16 6.70 11.15 7.65 8.32 -29.13%
EY 20.13 20.70 16.24 14.93 8.97 13.08 12.02 41.15%
DY 5.19 0.00 0.00 0.00 3.36 0.00 0.00 -
P/NAPS 0.58 0.56 0.68 0.68 0.80 0.74 0.70 -11.81%

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