[ARANK] QoQ TTM Result on 30-Apr-2014 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
25-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- -0.58%
YoY- 14.9%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 490,453 491,511 487,299 491,682 485,582 467,759 431,498 8.88%
PBT 11,559 11,756 11,385 10,664 10,350 9,434 8,458 23.08%
Tax -1,528 -1,661 -1,594 -1,894 -1,591 -1,165 -1,064 27.20%
NP 10,031 10,095 9,791 8,770 8,759 8,269 7,394 22.48%
-
NP to SH 9,725 9,783 9,498 8,422 8,471 8,110 7,319 20.80%
-
Tax Rate 13.22% 14.13% 14.00% 17.76% 15.37% 12.35% 12.58% -
Total Cost 480,422 481,416 477,508 482,912 476,823 459,490 424,104 8.64%
-
Net Worth 82,799 83,999 80,400 77,999 75,599 76,799 74,244 7.52%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 2,703 2,703 2,703 2,700 2,694 2,694 2,694 0.22%
Div Payout % 27.80% 27.64% 28.47% 32.06% 31.81% 33.22% 36.81% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 82,799 83,999 80,400 77,999 75,599 76,799 74,244 7.52%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 2.05% 2.05% 2.01% 1.78% 1.80% 1.77% 1.71% -
ROE 11.75% 11.65% 11.81% 10.80% 11.21% 10.56% 9.86% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 408.71 409.59 406.08 409.74 404.65 389.80 360.33 8.73%
EPS 8.10 8.15 7.92 7.02 7.06 6.76 6.11 20.61%
DPS 2.25 2.25 2.25 2.25 2.25 2.25 2.25 0.00%
NAPS 0.69 0.70 0.67 0.65 0.63 0.64 0.62 7.37%
Adjusted Per Share Value based on latest NOSH - 120,000
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 274.37 274.96 272.61 275.06 271.65 261.68 241.39 8.88%
EPS 5.44 5.47 5.31 4.71 4.74 4.54 4.09 20.88%
DPS 1.51 1.51 1.51 1.51 1.51 1.51 1.51 0.00%
NAPS 0.4632 0.4699 0.4498 0.4364 0.4229 0.4296 0.4153 7.52%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.535 0.64 0.65 0.605 0.455 0.44 0.42 -
P/RPS 0.13 0.16 0.16 0.15 0.11 0.11 0.12 5.46%
P/EPS 6.60 7.85 8.21 8.62 6.45 6.51 6.87 -2.63%
EY 15.15 12.74 12.18 11.60 15.51 15.36 14.55 2.72%
DY 4.21 3.52 3.46 3.72 4.95 5.11 5.36 -14.83%
P/NAPS 0.78 0.91 0.97 0.93 0.72 0.69 0.68 9.55%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 27/03/15 10/12/14 22/09/14 25/06/14 26/03/14 12/12/13 30/09/13 -
Price 0.545 0.58 0.71 0.63 0.48 0.495 0.435 -
P/RPS 0.13 0.14 0.17 0.15 0.12 0.13 0.12 5.46%
P/EPS 6.72 7.11 8.97 8.98 6.80 7.32 7.12 -3.77%
EY 14.87 14.06 11.15 11.14 14.71 13.65 14.05 3.84%
DY 4.13 3.88 3.17 3.57 4.69 4.55 5.17 -13.87%
P/NAPS 0.79 0.83 1.06 0.97 0.76 0.77 0.70 8.37%

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