[ARANK] QoQ TTM Result on 30-Apr-2020 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- -18.48%
YoY- -24.83%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 443,364 417,364 418,798 454,725 485,447 495,567 482,222 -5.42%
PBT 9,258 8,559 9,607 12,159 15,248 15,691 15,145 -27.86%
Tax -1,814 -1,911 -2,284 -2,995 -4,005 -3,743 -4,006 -40.89%
NP 7,444 6,648 7,323 9,164 11,243 11,948 11,139 -23.46%
-
NP to SH 8,110 7,238 7,685 9,166 11,244 11,948 11,139 -18.99%
-
Tax Rate 19.59% 22.33% 23.77% 24.63% 26.27% 23.85% 26.45% -
Total Cost 435,920 410,716 411,475 445,561 474,204 483,619 471,083 -5.01%
-
Net Worth 140,057 141,183 137,650 135,951 135,943 137,415 133,637 3.16%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div 3,398 3,398 3,398 4,229 4,229 4,229 4,229 -13.51%
Div Payout % 41.91% 46.96% 44.23% 46.14% 37.61% 35.40% 37.97% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 140,057 141,183 137,650 135,951 135,943 137,415 133,637 3.16%
NOSH 171,244 170,100 170,100 170,100 170,080 169,671 169,571 0.65%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 1.68% 1.59% 1.75% 2.02% 2.32% 2.41% 2.31% -
ROE 5.79% 5.13% 5.58% 6.74% 8.27% 8.69% 8.34% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 259.58 245.36 246.44 267.58 285.68 292.11 285.07 -6.02%
EPS 4.75 4.26 4.52 5.39 6.62 7.04 6.58 -19.44%
DPS 2.00 2.00 2.00 2.50 2.50 2.50 2.50 -13.76%
NAPS 0.82 0.83 0.81 0.80 0.80 0.81 0.79 2.50%
Adjusted Per Share Value based on latest NOSH - 170,100
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 248.03 233.48 234.29 254.39 271.57 277.23 269.77 -5.42%
EPS 4.54 4.05 4.30 5.13 6.29 6.68 6.23 -18.94%
DPS 1.90 1.90 1.90 2.37 2.37 2.37 2.37 -13.64%
NAPS 0.7835 0.7898 0.7701 0.7605 0.7605 0.7687 0.7476 3.16%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 0.51 0.46 0.43 0.405 0.49 0.495 0.51 -
P/RPS 0.20 0.19 0.17 0.15 0.17 0.17 0.18 7.24%
P/EPS 10.74 10.81 9.51 7.51 7.41 7.03 7.75 24.17%
EY 9.31 9.25 10.52 13.32 13.50 14.23 12.91 -19.50%
DY 3.92 4.35 4.65 6.17 5.10 5.05 4.90 -13.76%
P/NAPS 0.62 0.55 0.53 0.51 0.61 0.61 0.65 -3.08%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/03/21 09/12/20 24/09/20 24/06/20 25/03/20 04/12/19 30/09/19 -
Price 0.57 0.63 0.42 0.40 0.32 0.53 0.50 -
P/RPS 0.22 0.26 0.17 0.15 0.11 0.18 0.18 14.24%
P/EPS 12.00 14.81 9.29 7.42 4.84 7.53 7.59 35.52%
EY 8.33 6.75 10.77 13.48 20.68 13.29 13.17 -26.21%
DY 3.51 3.17 4.76 6.25 7.81 4.72 5.00 -20.92%
P/NAPS 0.70 0.76 0.52 0.50 0.40 0.65 0.63 7.24%

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