[ARANK] QoQ TTM Result on 31-Jul-2007 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 6.27%
YoY- 8.6%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 407,331 337,207 301,453 278,642 269,782 281,690 260,679 34.69%
PBT 9,247 8,782 8,480 8,606 7,805 8,054 7,784 12.17%
Tax -965 -1,016 -1,124 -1,177 -814 -959 -1,105 -8.64%
NP 8,282 7,766 7,356 7,429 6,991 7,095 6,679 15.43%
-
NP to SH 8,282 7,766 7,356 7,429 6,991 7,095 6,679 15.43%
-
Tax Rate 10.44% 11.57% 13.25% 13.68% 10.43% 11.91% 14.20% -
Total Cost 399,049 329,441 294,097 271,213 262,791 274,595 254,000 35.18%
-
Net Worth 59,255 56,743 57,507 55,925 53,534 51,871 53,544 6.99%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 2,796 2,796 2,796 2,796 2,798 2,798 2,798 -0.04%
Div Payout % 33.76% 36.01% 38.01% 37.64% 40.03% 39.44% 41.90% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 59,255 56,743 57,507 55,925 53,534 51,871 53,544 6.99%
NOSH 80,074 79,920 79,871 79,893 79,901 79,801 79,917 0.13%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 2.03% 2.30% 2.44% 2.67% 2.59% 2.52% 2.56% -
ROE 13.98% 13.69% 12.79% 13.28% 13.06% 13.68% 12.47% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 508.69 421.93 377.42 348.77 337.64 352.99 326.19 34.51%
EPS 10.34 9.72 9.21 9.30 8.75 8.89 8.36 15.23%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 0.74 0.71 0.72 0.70 0.67 0.65 0.67 6.85%
Adjusted Per Share Value based on latest NOSH - 79,893
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 227.87 188.64 168.64 155.88 150.92 157.58 145.83 34.69%
EPS 4.63 4.34 4.12 4.16 3.91 3.97 3.74 15.30%
DPS 1.56 1.56 1.56 1.56 1.57 1.57 1.57 -0.42%
NAPS 0.3315 0.3174 0.3217 0.3129 0.2995 0.2902 0.2995 7.00%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.56 0.56 0.58 0.66 0.78 0.78 0.85 -
P/RPS 0.11 0.13 0.15 0.19 0.23 0.22 0.26 -43.67%
P/EPS 5.41 5.76 6.30 7.10 8.91 8.77 10.17 -34.37%
EY 18.47 17.35 15.88 14.09 11.22 11.40 9.83 52.32%
DY 6.25 6.25 6.03 5.30 4.49 4.49 4.12 32.05%
P/NAPS 0.76 0.79 0.81 0.94 1.16 1.20 1.27 -29.00%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 25/06/08 26/03/08 18/12/07 27/09/07 26/06/07 29/03/07 27/12/06 -
Price 0.50 0.53 0.56 0.54 0.65 0.79 0.80 -
P/RPS 0.10 0.13 0.15 0.15 0.19 0.22 0.25 -45.74%
P/EPS 4.83 5.45 6.08 5.81 7.43 8.89 9.57 -36.63%
EY 20.69 18.33 16.45 17.22 13.46 11.25 10.45 57.74%
DY 7.00 6.60 6.25 6.48 5.38 4.43 4.38 36.73%
P/NAPS 0.68 0.75 0.78 0.77 0.97 1.22 1.19 -31.16%

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