[ARANK] QoQ TTM Result on 31-Jan-2008 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
26-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- 5.57%
YoY- 9.46%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 501,571 478,330 407,331 337,207 301,453 278,642 269,782 50.91%
PBT 8,423 10,093 9,247 8,782 8,480 8,606 7,805 5.18%
Tax -1,045 -1,169 -965 -1,016 -1,124 -1,177 -814 18.03%
NP 7,378 8,924 8,282 7,766 7,356 7,429 6,991 3.64%
-
NP to SH 7,378 8,924 8,282 7,766 7,356 7,429 6,991 3.64%
-
Tax Rate 12.41% 11.58% 10.44% 11.57% 13.25% 13.68% 10.43% -
Total Cost 494,193 469,406 399,049 329,441 294,097 271,213 262,791 52.06%
-
Net Worth 62,999 62,378 59,255 56,743 57,507 55,925 53,534 11.40%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 2,799 2,799 2,796 2,796 2,796 2,796 2,798 0.02%
Div Payout % 37.94% 31.37% 33.76% 36.01% 38.01% 37.64% 40.03% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 62,999 62,378 59,255 56,743 57,507 55,925 53,534 11.40%
NOSH 80,769 79,972 80,074 79,920 79,871 79,893 79,901 0.71%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 1.47% 1.87% 2.03% 2.30% 2.44% 2.67% 2.59% -
ROE 11.71% 14.31% 13.98% 13.69% 12.79% 13.28% 13.06% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 620.99 598.12 508.69 421.93 377.42 348.77 337.64 49.83%
EPS 9.13 11.16 10.34 9.72 9.21 9.30 8.75 2.86%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 0.78 0.78 0.74 0.71 0.72 0.70 0.67 10.61%
Adjusted Per Share Value based on latest NOSH - 79,920
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 280.59 267.59 227.87 188.64 168.64 155.88 150.92 50.91%
EPS 4.13 4.99 4.63 4.34 4.12 4.16 3.91 3.69%
DPS 1.57 1.57 1.56 1.56 1.56 1.56 1.57 0.00%
NAPS 0.3524 0.349 0.3315 0.3174 0.3217 0.3129 0.2995 11.39%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.45 0.51 0.56 0.56 0.58 0.66 0.78 -
P/RPS 0.07 0.09 0.11 0.13 0.15 0.19 0.23 -54.59%
P/EPS 4.93 4.57 5.41 5.76 6.30 7.10 8.91 -32.48%
EY 20.30 21.88 18.47 17.35 15.88 14.09 11.22 48.21%
DY 7.78 6.86 6.25 6.25 6.03 5.30 4.49 44.02%
P/NAPS 0.58 0.65 0.76 0.79 0.81 0.94 1.16 -36.87%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 23/12/08 22/09/08 25/06/08 26/03/08 18/12/07 27/09/07 26/06/07 -
Price 0.50 0.50 0.50 0.53 0.56 0.54 0.65 -
P/RPS 0.08 0.08 0.10 0.13 0.15 0.15 0.19 -43.67%
P/EPS 5.47 4.48 4.83 5.45 6.08 5.81 7.43 -18.39%
EY 18.27 22.32 20.69 18.33 16.45 17.22 13.46 22.47%
DY 7.00 7.00 7.00 6.60 6.25 6.48 5.38 19.08%
P/NAPS 0.64 0.64 0.68 0.75 0.78 0.77 0.97 -24.11%

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