[ARANK] QoQ TTM Result on 30-Apr-2015 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
23-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- -3.95%
YoY- 10.91%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 488,688 483,369 485,950 493,822 490,453 491,511 487,299 0.18%
PBT 12,412 11,073 9,962 11,228 11,559 11,756 11,385 5.91%
Tax 158 466 584 -1,421 -1,528 -1,661 -1,594 -
NP 12,570 11,539 10,546 9,807 10,031 10,095 9,791 18.07%
-
NP to SH 12,653 11,393 10,316 9,341 9,725 9,783 9,498 21.00%
-
Tax Rate -1.27% -4.21% -5.86% 12.66% 13.22% 14.13% 14.00% -
Total Cost 476,118 471,830 475,404 484,015 480,422 481,416 477,508 -0.19%
-
Net Worth 93,599 92,399 88,800 85,199 82,799 83,999 80,400 10.63%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 2,700 2,700 2,700 2,703 2,703 2,703 2,703 -0.07%
Div Payout % 21.34% 23.70% 26.17% 28.94% 27.80% 27.64% 28.47% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 93,599 92,399 88,800 85,199 82,799 83,999 80,400 10.63%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 2.57% 2.39% 2.17% 1.99% 2.05% 2.05% 2.01% -
ROE 13.52% 12.33% 11.62% 10.96% 11.75% 11.65% 11.81% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 407.24 402.81 404.96 411.52 408.71 409.59 406.08 0.18%
EPS 10.54 9.49 8.60 7.78 8.10 8.15 7.92 20.92%
DPS 2.25 2.25 2.25 2.25 2.25 2.25 2.25 0.00%
NAPS 0.78 0.77 0.74 0.71 0.69 0.70 0.67 10.63%
Adjusted Per Share Value based on latest NOSH - 120,000
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 272.83 269.86 271.30 275.69 273.81 274.40 272.05 0.19%
EPS 7.06 6.36 5.76 5.21 5.43 5.46 5.30 21.00%
DPS 1.51 1.51 1.51 1.51 1.51 1.51 1.51 0.00%
NAPS 0.5226 0.5159 0.4958 0.4757 0.4623 0.469 0.4489 10.63%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.605 0.515 0.49 0.54 0.535 0.64 0.65 -
P/RPS 0.15 0.13 0.12 0.13 0.13 0.16 0.16 -4.20%
P/EPS 5.74 5.42 5.70 6.94 6.60 7.85 8.21 -21.17%
EY 17.43 18.44 17.54 14.42 15.15 12.74 12.18 26.90%
DY 3.72 4.37 4.59 4.17 4.21 3.52 3.46 4.93%
P/NAPS 0.78 0.67 0.66 0.76 0.78 0.91 0.97 -13.49%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 22/03/16 08/12/15 28/09/15 23/06/15 27/03/15 10/12/14 22/09/14 -
Price 0.625 0.535 0.46 0.515 0.545 0.58 0.71 -
P/RPS 0.15 0.13 0.11 0.13 0.13 0.14 0.17 -7.98%
P/EPS 5.93 5.64 5.35 6.62 6.72 7.11 8.97 -24.05%
EY 16.87 17.75 18.69 15.11 14.87 14.06 11.15 31.69%
DY 3.60 4.21 4.89 4.37 4.13 3.88 3.17 8.82%
P/NAPS 0.80 0.69 0.62 0.73 0.79 0.83 1.06 -17.06%

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