[ARANK] QoQ TTM Result on 30-Apr-2022 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- 4.28%
YoY- 7.0%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 703,705 755,444 777,908 691,313 674,187 607,702 563,437 15.92%
PBT 19,584 21,638 21,012 13,865 13,766 12,412 12,193 37.03%
Tax -5,601 -5,847 -5,930 -5,156 -5,004 -4,591 -3,918 26.81%
NP 13,983 15,791 15,082 8,709 8,762 7,821 8,275 41.73%
-
NP to SH 16,801 18,455 18,665 13,304 12,758 11,261 10,303 38.41%
-
Tax Rate 28.60% 27.02% 28.22% 37.19% 36.35% 36.99% 32.13% -
Total Cost 689,722 739,653 762,826 682,604 665,425 599,881 555,162 15.52%
-
Net Worth 163,105 164,421 160,923 155,676 150,369 146,342 144,024 8.62%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div 4,810 4,810 4,810 3,857 3,857 3,857 3,857 15.81%
Div Payout % 28.63% 26.06% 25.77% 29.00% 30.24% 34.26% 37.44% -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 163,105 164,421 160,923 155,676 150,369 146,342 144,024 8.62%
NOSH 178,651 177,961 177,961 177,961 177,791 176,857 173,694 1.88%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 1.99% 2.09% 1.94% 1.26% 1.30% 1.29% 1.47% -
ROE 10.30% 11.22% 11.60% 8.55% 8.48% 7.69% 7.15% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 401.24 431.89 444.73 395.22 385.58 348.82 328.62 14.19%
EPS 9.58 10.55 10.67 7.61 7.30 6.46 6.01 36.34%
DPS 2.75 2.75 2.75 2.25 2.21 2.25 2.25 14.27%
NAPS 0.93 0.94 0.92 0.89 0.86 0.84 0.84 7.00%
Adjusted Per Share Value based on latest NOSH - 177,961
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 392.87 421.75 434.30 385.95 376.39 339.27 314.56 15.92%
EPS 9.38 10.30 10.42 7.43 7.12 6.29 5.75 38.45%
DPS 2.69 2.69 2.69 2.15 2.15 2.15 2.15 16.06%
NAPS 0.9106 0.9179 0.8984 0.8691 0.8395 0.817 0.8041 8.62%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.60 0.525 0.52 0.57 0.545 0.605 0.58 -
P/RPS 0.15 0.12 0.12 0.14 0.14 0.17 0.18 -11.41%
P/EPS 6.26 4.98 4.87 7.49 7.47 9.36 9.65 -25.00%
EY 15.97 20.10 20.52 13.34 13.39 10.68 10.36 33.33%
DY 4.58 5.24 5.29 3.95 4.05 3.72 3.88 11.65%
P/NAPS 0.65 0.56 0.57 0.64 0.63 0.72 0.69 -3.89%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 28/03/23 05/12/22 28/09/22 29/06/22 30/03/22 08/12/21 29/09/21 -
Price 0.56 0.57 0.53 0.50 0.585 0.575 0.67 -
P/RPS 0.14 0.13 0.12 0.13 0.15 0.16 0.20 -21.11%
P/EPS 5.85 5.40 4.97 6.57 8.02 8.90 11.15 -34.87%
EY 17.11 18.51 20.13 15.21 12.47 11.24 8.97 53.62%
DY 4.91 4.82 5.19 4.50 3.77 3.91 3.36 28.68%
P/NAPS 0.60 0.61 0.58 0.56 0.68 0.68 0.80 -17.40%

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