[ARANK] QoQ TTM Result on 30-Apr-2013 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
26-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 1.51%
YoY- -1.17%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 485,582 467,759 431,498 407,472 398,656 398,656 409,589 11.98%
PBT 10,350 9,434 8,458 8,010 7,903 7,903 7,876 19.91%
Tax -1,591 -1,165 -1,064 -688 -686 -686 -623 86.51%
NP 8,759 8,269 7,394 7,322 7,217 7,217 7,253 13.36%
-
NP to SH 8,471 8,110 7,319 7,330 7,221 7,217 7,253 10.87%
-
Tax Rate 15.37% 12.35% 12.58% 8.59% 8.68% 8.68% 7.91% -
Total Cost 476,823 459,490 424,104 400,150 391,439 391,439 402,336 11.95%
-
Net Worth 75,599 76,799 74,244 0 70,799 0 46,399 38.34%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 2,694 2,694 2,694 2,400 23 2,400 2,400 7.98%
Div Payout % 31.81% 33.22% 36.81% 32.74% 0.33% 33.25% 33.09% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 75,599 76,799 74,244 0 70,799 0 46,399 38.34%
NOSH 120,000 120,000 120,000 120,000 120,000 80,000 80,000 30.94%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 1.80% 1.77% 1.71% 1.80% 1.81% 1.81% 1.77% -
ROE 11.21% 10.56% 9.86% 0.00% 10.20% 0.00% 15.63% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 404.65 389.80 360.33 339.56 332.21 498.32 511.99 -14.48%
EPS 7.06 6.76 6.11 6.11 6.02 9.02 9.07 -15.34%
DPS 2.25 2.25 2.25 2.00 0.02 3.00 3.00 -17.40%
NAPS 0.63 0.64 0.62 0.00 0.59 0.00 0.58 5.65%
Adjusted Per Share Value based on latest NOSH - 120,000
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 271.65 261.68 241.39 227.95 223.02 223.02 229.13 11.98%
EPS 4.74 4.54 4.09 4.10 4.04 4.04 4.06 10.84%
DPS 1.51 1.51 1.51 1.34 0.01 1.34 1.34 8.26%
NAPS 0.4229 0.4296 0.4153 0.00 0.3961 0.00 0.2596 38.32%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.455 0.44 0.42 0.30 0.32 0.56 0.45 -
P/RPS 0.11 0.11 0.12 0.09 0.10 0.11 0.09 14.27%
P/EPS 6.45 6.51 6.87 4.91 5.32 6.21 4.96 19.08%
EY 15.51 15.36 14.55 20.36 18.80 16.11 20.15 -15.97%
DY 4.95 5.11 5.36 6.67 0.06 5.36 6.67 -17.98%
P/NAPS 0.72 0.69 0.68 0.00 0.54 0.00 0.78 -5.18%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 12/12/13 30/09/13 26/06/13 27/03/13 20/12/12 27/09/12 -
Price 0.48 0.495 0.435 0.35 0.33 0.56 0.44 -
P/RPS 0.12 0.13 0.12 0.10 0.10 0.11 0.09 21.07%
P/EPS 6.80 7.32 7.12 5.73 5.48 6.21 4.85 25.19%
EY 14.71 13.65 14.05 17.45 18.23 16.11 20.61 -20.08%
DY 4.69 4.55 5.17 5.71 0.06 5.36 6.82 -22.03%
P/NAPS 0.76 0.77 0.70 0.00 0.56 0.00 0.76 0.00%

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