[ARANK] QoQ TTM Result on 31-Jul-2013 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- -0.15%
YoY- 0.91%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 491,682 485,582 467,759 431,498 407,472 398,656 398,656 15.05%
PBT 10,664 10,350 9,434 8,458 8,010 7,903 7,903 22.17%
Tax -1,894 -1,591 -1,165 -1,064 -688 -686 -686 97.17%
NP 8,770 8,759 8,269 7,394 7,322 7,217 7,217 13.91%
-
NP to SH 8,422 8,471 8,110 7,319 7,330 7,221 7,217 10.87%
-
Tax Rate 17.76% 15.37% 12.35% 12.58% 8.59% 8.68% 8.68% -
Total Cost 482,912 476,823 459,490 424,104 400,150 391,439 391,439 15.07%
-
Net Worth 77,999 75,599 76,799 74,244 0 70,799 0 -
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 2,700 2,694 2,694 2,694 2,400 23 2,400 8.19%
Div Payout % 32.06% 31.81% 33.22% 36.81% 32.74% 0.33% 33.25% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 77,999 75,599 76,799 74,244 0 70,799 0 -
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 80,000 31.13%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 1.78% 1.80% 1.77% 1.71% 1.80% 1.81% 1.81% -
ROE 10.80% 11.21% 10.56% 9.86% 0.00% 10.20% 0.00% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 409.74 404.65 389.80 360.33 339.56 332.21 498.32 -12.26%
EPS 7.02 7.06 6.76 6.11 6.11 6.02 9.02 -15.42%
DPS 2.25 2.25 2.25 2.25 2.00 0.02 3.00 -17.49%
NAPS 0.65 0.63 0.64 0.62 0.00 0.59 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 274.50 271.09 261.14 240.90 227.49 222.56 222.56 15.05%
EPS 4.70 4.73 4.53 4.09 4.09 4.03 4.03 10.82%
DPS 1.51 1.50 1.50 1.50 1.34 0.01 1.34 8.31%
NAPS 0.4355 0.4221 0.4288 0.4145 0.00 0.3953 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.605 0.455 0.44 0.42 0.30 0.32 0.56 -
P/RPS 0.15 0.11 0.11 0.12 0.09 0.10 0.11 23.03%
P/EPS 8.62 6.45 6.51 6.87 4.91 5.32 6.21 24.51%
EY 11.60 15.51 15.36 14.55 20.36 18.80 16.11 -19.71%
DY 3.72 4.95 5.11 5.36 6.67 0.06 5.36 -21.66%
P/NAPS 0.93 0.72 0.69 0.68 0.00 0.54 0.00 -
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 25/06/14 26/03/14 12/12/13 30/09/13 26/06/13 27/03/13 20/12/12 -
Price 0.63 0.48 0.495 0.435 0.35 0.33 0.56 -
P/RPS 0.15 0.12 0.13 0.12 0.10 0.10 0.11 23.03%
P/EPS 8.98 6.80 7.32 7.12 5.73 5.48 6.21 27.96%
EY 11.14 14.71 13.65 14.05 17.45 18.23 16.11 -21.85%
DY 3.57 4.69 4.55 5.17 5.71 0.06 5.36 -23.78%
P/NAPS 0.97 0.76 0.77 0.70 0.00 0.56 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