[ARANK] QoQ TTM Result on 31-Jul-2015 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
28-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- 10.44%
YoY- 8.61%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 485,462 488,688 483,369 485,950 493,822 490,453 491,511 -0.82%
PBT 13,803 12,412 11,073 9,962 11,228 11,559 11,756 11.30%
Tax 17 158 466 584 -1,421 -1,528 -1,661 -
NP 13,820 12,570 11,539 10,546 9,807 10,031 10,095 23.31%
-
NP to SH 14,437 12,653 11,393 10,316 9,341 9,725 9,783 29.65%
-
Tax Rate -0.12% -1.27% -4.21% -5.86% 12.66% 13.22% 14.13% -
Total Cost 471,642 476,118 471,830 475,404 484,015 480,422 481,416 -1.35%
-
Net Worth 96,000 93,599 92,399 88,800 85,199 82,799 83,999 9.32%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 2,700 2,700 2,700 2,700 2,703 2,703 2,703 -0.07%
Div Payout % 18.70% 21.34% 23.70% 26.17% 28.94% 27.80% 27.64% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 96,000 93,599 92,399 88,800 85,199 82,799 83,999 9.32%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 2.85% 2.57% 2.39% 2.17% 1.99% 2.05% 2.05% -
ROE 15.04% 13.52% 12.33% 11.62% 10.96% 11.75% 11.65% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 404.55 407.24 402.81 404.96 411.52 408.71 409.59 -0.82%
EPS 12.03 10.54 9.49 8.60 7.78 8.10 8.15 29.67%
DPS 2.25 2.25 2.25 2.25 2.25 2.25 2.25 0.00%
NAPS 0.80 0.78 0.77 0.74 0.71 0.69 0.70 9.31%
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 271.58 273.38 270.41 271.85 276.26 274.37 274.96 -0.82%
EPS 8.08 7.08 6.37 5.77 5.23 5.44 5.47 29.73%
DPS 1.51 1.51 1.51 1.51 1.51 1.51 1.51 0.00%
NAPS 0.537 0.5236 0.5169 0.4968 0.4766 0.4632 0.4699 9.31%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.67 0.605 0.515 0.49 0.54 0.535 0.64 -
P/RPS 0.17 0.15 0.13 0.12 0.13 0.13 0.16 4.12%
P/EPS 5.57 5.74 5.42 5.70 6.94 6.60 7.85 -20.46%
EY 17.96 17.43 18.44 17.54 14.42 15.15 12.74 25.75%
DY 3.36 3.72 4.37 4.59 4.17 4.21 3.52 -3.05%
P/NAPS 0.84 0.78 0.67 0.66 0.76 0.78 0.91 -5.20%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 27/06/16 22/03/16 08/12/15 28/09/15 23/06/15 27/03/15 10/12/14 -
Price 0.76 0.625 0.535 0.46 0.515 0.545 0.58 -
P/RPS 0.19 0.15 0.13 0.11 0.13 0.13 0.14 22.60%
P/EPS 6.32 5.93 5.64 5.35 6.62 6.72 7.11 -7.55%
EY 15.83 16.87 17.75 18.69 15.11 14.87 14.06 8.23%
DY 2.96 3.60 4.21 4.89 4.37 4.13 3.88 -16.52%
P/NAPS 0.95 0.80 0.69 0.62 0.73 0.79 0.83 9.42%

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