[ARANK] QoQ TTM Result on 31-Jan-2016 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
22-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jan-2016 [#2]
Profit Trend
QoQ- 11.06%
YoY- 30.11%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 480,398 483,844 485,462 488,688 483,369 485,950 493,822 -1.81%
PBT 16,264 15,414 13,803 12,412 11,073 9,962 11,228 27.87%
Tax -69 -4 17 158 466 584 -1,421 -86.56%
NP 16,195 15,410 13,820 12,570 11,539 10,546 9,807 39.49%
-
NP to SH 16,767 15,838 14,437 12,653 11,393 10,316 9,341 47.43%
-
Tax Rate 0.42% 0.03% -0.12% -1.27% -4.21% -5.86% 12.66% -
Total Cost 464,203 468,434 471,642 476,118 471,830 475,404 484,015 -2.73%
-
Net Worth 106,799 102,000 96,000 93,599 92,399 88,800 85,199 16.17%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 3,600 3,600 2,700 2,700 2,700 2,700 2,703 20.94%
Div Payout % 21.47% 22.73% 18.70% 21.34% 23.70% 26.17% 28.94% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 106,799 102,000 96,000 93,599 92,399 88,800 85,199 16.17%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 3.37% 3.18% 2.85% 2.57% 2.39% 2.17% 1.99% -
ROE 15.70% 15.53% 15.04% 13.52% 12.33% 11.62% 10.96% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 400.33 403.20 404.55 407.24 402.81 404.96 411.52 -1.81%
EPS 13.97 13.20 12.03 10.54 9.49 8.60 7.78 47.47%
DPS 3.00 3.00 2.25 2.25 2.25 2.25 2.25 21.03%
NAPS 0.89 0.85 0.80 0.78 0.77 0.74 0.71 16.17%
Adjusted Per Share Value based on latest NOSH - 120,000
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 268.20 270.12 271.03 272.83 269.86 271.30 275.69 -1.81%
EPS 9.36 8.84 8.06 7.06 6.36 5.76 5.21 47.52%
DPS 2.01 2.01 1.51 1.51 1.51 1.51 1.51 20.90%
NAPS 0.5963 0.5695 0.536 0.5226 0.5159 0.4958 0.4757 16.17%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.925 0.825 0.67 0.605 0.515 0.49 0.54 -
P/RPS 0.23 0.20 0.17 0.15 0.13 0.12 0.13 46.02%
P/EPS 6.62 6.25 5.57 5.74 5.42 5.70 6.94 -3.08%
EY 15.11 16.00 17.96 17.43 18.44 17.54 14.42 3.15%
DY 3.24 3.64 3.36 3.72 4.37 4.59 4.17 -15.41%
P/NAPS 1.04 0.97 0.84 0.78 0.67 0.66 0.76 23.14%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 07/12/16 28/09/16 27/06/16 22/03/16 08/12/15 28/09/15 23/06/15 -
Price 0.90 0.935 0.76 0.625 0.535 0.46 0.515 -
P/RPS 0.22 0.23 0.19 0.15 0.13 0.11 0.13 41.78%
P/EPS 6.44 7.08 6.32 5.93 5.64 5.35 6.62 -1.81%
EY 15.53 14.12 15.83 16.87 17.75 18.69 15.11 1.83%
DY 3.33 3.21 2.96 3.60 4.21 4.89 4.37 -16.50%
P/NAPS 1.01 1.10 0.95 0.80 0.69 0.62 0.73 24.04%

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