[ARANK] QoQ TTM Result on 31-Jan-2013 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 0.06%
YoY- 1.79%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 467,759 431,498 407,472 398,656 398,656 409,589 427,505 6.16%
PBT 9,434 8,458 8,010 7,903 7,903 7,876 8,078 10.86%
Tax -1,165 -1,064 -688 -686 -686 -623 -661 45.75%
NP 8,269 7,394 7,322 7,217 7,217 7,253 7,417 7.49%
-
NP to SH 8,110 7,319 7,330 7,221 7,217 7,253 7,417 6.11%
-
Tax Rate 12.35% 12.58% 8.59% 8.68% 8.68% 7.91% 8.18% -
Total Cost 459,490 424,104 400,150 391,439 391,439 402,336 420,088 6.14%
-
Net Worth 76,799 74,244 0 70,799 0 46,399 0 -
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 2,694 2,694 2,400 23 2,400 2,400 23 2273.25%
Div Payout % 33.22% 36.81% 32.74% 0.33% 33.25% 33.09% 0.32% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 76,799 74,244 0 70,799 0 46,399 0 -
NOSH 120,000 120,000 120,000 120,000 80,000 80,000 80,000 30.94%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 1.77% 1.71% 1.80% 1.81% 1.81% 1.77% 1.73% -
ROE 10.56% 9.86% 0.00% 10.20% 0.00% 15.63% 0.00% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 389.80 360.33 339.56 332.21 498.32 511.99 534.38 -18.92%
EPS 6.76 6.11 6.11 6.02 9.02 9.07 9.27 -18.93%
DPS 2.25 2.25 2.00 0.02 3.00 3.00 0.03 1664.51%
NAPS 0.64 0.62 0.00 0.59 0.00 0.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,000
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 261.14 240.90 227.49 222.56 222.56 228.67 238.67 6.16%
EPS 4.53 4.09 4.09 4.03 4.03 4.05 4.14 6.16%
DPS 1.50 1.50 1.34 0.01 1.34 1.34 0.01 2697.45%
NAPS 0.4288 0.4145 0.00 0.3953 0.00 0.259 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.44 0.42 0.30 0.32 0.56 0.45 0.43 -
P/RPS 0.11 0.12 0.09 0.10 0.11 0.09 0.08 23.58%
P/EPS 6.51 6.87 4.91 5.32 6.21 4.96 4.64 25.24%
EY 15.36 14.55 20.36 18.80 16.11 20.15 21.56 -20.18%
DY 5.11 5.36 6.67 0.06 5.36 6.67 0.07 1633.09%
P/NAPS 0.69 0.68 0.00 0.54 0.00 0.78 0.00 -
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 12/12/13 30/09/13 26/06/13 27/03/13 20/12/12 27/09/12 22/06/12 -
Price 0.495 0.435 0.35 0.33 0.56 0.44 0.41 -
P/RPS 0.13 0.12 0.10 0.10 0.11 0.09 0.08 38.09%
P/EPS 7.32 7.12 5.73 5.48 6.21 4.85 4.42 39.84%
EY 13.65 14.05 17.45 18.23 16.11 20.61 22.61 -28.50%
DY 4.55 5.17 5.71 0.06 5.36 6.82 0.07 1504.37%
P/NAPS 0.77 0.70 0.00 0.56 0.00 0.76 0.00 -

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