[ARANK] QoQ TTM Result on 30-Apr-2007 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
26-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- -1.47%
YoY- -12.22%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 337,207 301,453 278,642 269,782 281,690 260,679 239,067 25.69%
PBT 8,782 8,480 8,606 7,805 8,054 7,784 8,129 5.27%
Tax -1,016 -1,124 -1,177 -814 -959 -1,105 -1,288 -14.59%
NP 7,766 7,356 7,429 6,991 7,095 6,679 6,841 8.79%
-
NP to SH 7,766 7,356 7,429 6,991 7,095 6,679 6,841 8.79%
-
Tax Rate 11.57% 13.25% 13.68% 10.43% 11.91% 14.20% 15.84% -
Total Cost 329,441 294,097 271,213 262,791 274,595 254,000 232,226 26.17%
-
Net Worth 56,743 57,507 55,925 53,534 51,871 53,544 51,171 7.11%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 2,796 2,796 2,796 2,798 2,798 2,798 2,798 -0.04%
Div Payout % 36.01% 38.01% 37.64% 40.03% 39.44% 41.90% 40.91% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 56,743 57,507 55,925 53,534 51,871 53,544 51,171 7.11%
NOSH 79,920 79,871 79,893 79,901 79,801 79,917 79,955 -0.02%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 2.30% 2.44% 2.67% 2.59% 2.52% 2.56% 2.86% -
ROE 13.69% 12.79% 13.28% 13.06% 13.68% 12.47% 13.37% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 421.93 377.42 348.77 337.64 352.99 326.19 299.00 25.73%
EPS 9.72 9.21 9.30 8.75 8.89 8.36 8.56 8.81%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 0.71 0.72 0.70 0.67 0.65 0.67 0.64 7.14%
Adjusted Per Share Value based on latest NOSH - 79,901
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 188.64 168.64 155.88 150.92 157.58 145.83 133.74 25.69%
EPS 4.34 4.12 4.16 3.91 3.97 3.74 3.83 8.66%
DPS 1.56 1.56 1.56 1.57 1.57 1.57 1.57 -0.42%
NAPS 0.3174 0.3217 0.3129 0.2995 0.2902 0.2995 0.2863 7.09%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.56 0.58 0.66 0.78 0.78 0.85 0.80 -
P/RPS 0.13 0.15 0.19 0.23 0.22 0.26 0.27 -38.48%
P/EPS 5.76 6.30 7.10 8.91 8.77 10.17 9.35 -27.53%
EY 17.35 15.88 14.09 11.22 11.40 9.83 10.69 37.98%
DY 6.25 6.03 5.30 4.49 4.49 4.12 4.38 26.66%
P/NAPS 0.79 0.81 0.94 1.16 1.20 1.27 1.25 -26.29%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 26/03/08 18/12/07 27/09/07 26/06/07 29/03/07 27/12/06 13/09/06 -
Price 0.53 0.56 0.54 0.65 0.79 0.80 0.75 -
P/RPS 0.13 0.15 0.15 0.19 0.22 0.25 0.25 -35.25%
P/EPS 5.45 6.08 5.81 7.43 8.89 9.57 8.77 -27.11%
EY 18.33 16.45 17.22 13.46 11.25 10.45 11.41 37.04%
DY 6.60 6.25 6.48 5.38 4.43 4.38 4.67 25.85%
P/NAPS 0.75 0.78 0.77 0.97 1.22 1.19 1.17 -25.59%

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