[ARANK] QoQ TTM Result on 31-Jan-2015 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -0.59%
YoY- 14.8%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 483,369 485,950 493,822 490,453 491,511 487,299 491,682 -1.12%
PBT 11,073 9,962 11,228 11,559 11,756 11,385 10,664 2.53%
Tax 466 584 -1,421 -1,528 -1,661 -1,594 -1,894 -
NP 11,539 10,546 9,807 10,031 10,095 9,791 8,770 20.01%
-
NP to SH 11,393 10,316 9,341 9,725 9,783 9,498 8,422 22.24%
-
Tax Rate -4.21% -5.86% 12.66% 13.22% 14.13% 14.00% 17.76% -
Total Cost 471,830 475,404 484,015 480,422 481,416 477,508 482,912 -1.53%
-
Net Worth 92,399 88,800 85,199 82,799 83,999 80,400 77,999 11.92%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 2,700 2,700 2,703 2,703 2,703 2,703 2,700 0.00%
Div Payout % 23.70% 26.17% 28.94% 27.80% 27.64% 28.47% 32.06% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 92,399 88,800 85,199 82,799 83,999 80,400 77,999 11.92%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 2.39% 2.17% 1.99% 2.05% 2.05% 2.01% 1.78% -
ROE 12.33% 11.62% 10.96% 11.75% 11.65% 11.81% 10.80% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 402.81 404.96 411.52 408.71 409.59 406.08 409.74 -1.12%
EPS 9.49 8.60 7.78 8.10 8.15 7.92 7.02 22.19%
DPS 2.25 2.25 2.25 2.25 2.25 2.25 2.25 0.00%
NAPS 0.77 0.74 0.71 0.69 0.70 0.67 0.65 11.92%
Adjusted Per Share Value based on latest NOSH - 120,000
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 270.41 271.85 276.26 274.37 274.96 272.61 275.06 -1.12%
EPS 6.37 5.77 5.23 5.44 5.47 5.31 4.71 22.22%
DPS 1.51 1.51 1.51 1.51 1.51 1.51 1.51 0.00%
NAPS 0.5169 0.4968 0.4766 0.4632 0.4699 0.4498 0.4364 11.91%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.515 0.49 0.54 0.535 0.64 0.65 0.605 -
P/RPS 0.13 0.12 0.13 0.13 0.16 0.16 0.15 -9.07%
P/EPS 5.42 5.70 6.94 6.60 7.85 8.21 8.62 -26.54%
EY 18.44 17.54 14.42 15.15 12.74 12.18 11.60 36.09%
DY 4.37 4.59 4.17 4.21 3.52 3.46 3.72 11.30%
P/NAPS 0.67 0.66 0.76 0.78 0.91 0.97 0.93 -19.58%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 08/12/15 28/09/15 23/06/15 27/03/15 10/12/14 22/09/14 25/06/14 -
Price 0.535 0.46 0.515 0.545 0.58 0.71 0.63 -
P/RPS 0.13 0.11 0.13 0.13 0.14 0.17 0.15 -9.07%
P/EPS 5.64 5.35 6.62 6.72 7.11 8.97 8.98 -26.59%
EY 17.75 18.69 15.11 14.87 14.06 11.15 11.14 36.30%
DY 4.21 4.89 4.37 4.13 3.88 3.17 3.57 11.58%
P/NAPS 0.69 0.62 0.73 0.79 0.83 1.06 0.97 -20.26%

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