[ARBB] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[ARBB] ARB BERHAD
Announcement Date
15-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 49.16%
YoY- 109.37%
Quarter Report
Latest QR
Upcoming QR
ARBB's Result
ARBB's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 526,368 396,952 309,207 246,034 227,007 235,587 219,453 79.47%
PBT 74,822 70,634 73,398 77,575 52,110 44,419 44,225 42.12%
Tax -16,680 1,853 105 -1,556 -1,400 -1,370 -1,353 436.12%
NP 58,142 72,487 73,503 76,019 50,710 43,049 42,872 22.58%
-
NP to SH 69,824 84,257 74,210 76,433 51,244 43,451 43,463 37.28%
-
Tax Rate 22.29% -2.62% -0.14% 2.01% 2.69% 3.08% 3.06% -
Total Cost 468,226 324,465 235,704 170,015 176,297 192,538 176,581 91.91%
-
Net Worth 377,094 276,536 291,944 267,615 234,655 217,725 181,969 62.76%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 377,094 276,536 291,944 267,615 234,655 217,725 181,969 62.76%
NOSH 1,216,434 1,216,434 608,217 608,217 608,217 588,448 454,366 93.15%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.05% 18.26% 23.77% 30.90% 22.34% 18.27% 19.54% -
ROE 18.52% 30.47% 25.42% 28.56% 21.84% 19.96% 23.88% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 43.27 44.50 50.84 40.45 37.73 40.04 48.24 -7.01%
EPS 5.74 9.45 12.20 12.57 8.52 7.38 9.55 -28.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.48 0.44 0.39 0.37 0.40 -15.66%
Adjusted Per Share Value based on latest NOSH - 608,217
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 43.30 32.65 25.44 20.24 18.67 19.38 18.05 79.48%
EPS 5.74 6.93 6.10 6.29 4.22 3.57 3.58 37.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3102 0.2275 0.2402 0.2201 0.193 0.1791 0.1497 62.75%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.105 0.125 0.15 0.26 0.26 0.35 0.27 -
P/RPS 0.24 0.28 0.30 0.64 0.69 0.87 0.56 -43.24%
P/EPS 1.83 1.32 1.23 2.07 3.05 4.74 2.83 -25.28%
EY 54.67 75.56 81.34 48.33 32.76 21.10 35.38 33.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.31 0.59 0.67 0.95 0.68 -37.08%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 18/05/22 21/02/22 15/11/21 16/08/21 21/05/21 15/02/21 -
Price 0.13 0.12 0.135 0.165 0.285 0.30 0.335 -
P/RPS 0.30 0.27 0.27 0.41 0.76 0.75 0.69 -42.69%
P/EPS 2.26 1.27 1.11 1.31 3.35 4.06 3.51 -25.49%
EY 44.15 78.71 90.38 76.16 29.88 24.61 28.52 33.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.28 0.38 0.73 0.81 0.84 -37.08%

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