[ARANK] QoQ TTM Result on 31-Jul-2018 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
26-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018 [#4]
Profit Trend
QoQ- 4.2%
YoY- -13.92%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 481,960 489,100 502,802 498,432 482,234 481,899 458,539 3.38%
PBT 15,461 16,262 16,863 17,254 17,241 17,978 18,632 -11.72%
Tax -3,267 -3,105 -3,517 -3,312 -3,861 -4,110 -4,246 -16.07%
NP 12,194 13,157 13,346 13,942 13,380 13,868 14,386 -10.46%
-
NP to SH 12,194 13,157 13,346 13,942 13,380 13,868 14,558 -11.17%
-
Tax Rate 21.13% 19.09% 20.86% 19.20% 22.39% 22.86% 22.79% -
Total Cost 469,766 475,943 489,456 484,490 468,854 468,031 444,153 3.81%
-
Net Worth 130,248 128,535 128,558 124,799 120,000 116,400 117,600 7.06%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 3,900 3,900 3,900 3,900 3,900 3,900 3,900 0.00%
Div Payout % 31.98% 29.64% 29.22% 27.97% 29.15% 28.12% 26.79% -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 130,248 128,535 128,558 124,799 120,000 116,400 117,600 7.06%
NOSH 169,512 169,436 120,189 120,000 120,000 120,000 120,000 25.97%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 2.53% 2.69% 2.65% 2.80% 2.77% 2.88% 3.14% -
ROE 9.36% 10.24% 10.38% 11.17% 11.15% 11.91% 12.38% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 284.92 289.19 418.49 415.36 401.86 401.58 382.12 -17.81%
EPS 7.21 7.78 11.11 11.62 11.15 11.56 12.13 -29.37%
DPS 2.31 2.31 3.25 3.25 3.25 3.25 3.25 -20.40%
NAPS 0.77 0.76 1.07 1.04 1.00 0.97 0.98 -14.88%
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 269.07 273.06 280.71 278.27 269.23 269.04 256.00 3.38%
EPS 6.81 7.35 7.45 7.78 7.47 7.74 8.13 -11.16%
DPS 2.18 2.18 2.18 2.18 2.18 2.18 2.18 0.00%
NAPS 0.7272 0.7176 0.7177 0.6967 0.6699 0.6498 0.6565 7.07%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.525 0.53 0.77 0.73 0.735 0.90 1.11 -
P/RPS 0.18 0.18 0.18 0.18 0.18 0.22 0.29 -27.29%
P/EPS 7.28 6.81 6.93 6.28 6.59 7.79 9.15 -14.17%
EY 13.73 14.68 14.43 15.92 15.17 12.84 10.93 16.47%
DY 4.39 4.35 4.22 4.45 4.42 3.61 2.93 31.03%
P/NAPS 0.68 0.70 0.72 0.70 0.74 0.93 1.13 -28.78%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 26/06/19 27/03/19 12/12/18 26/09/18 29/06/18 28/03/18 08/12/17 -
Price 0.495 0.515 0.815 0.75 0.735 0.715 1.07 -
P/RPS 0.17 0.18 0.19 0.18 0.18 0.18 0.28 -28.36%
P/EPS 6.87 6.62 7.34 6.46 6.59 6.19 8.82 -15.38%
EY 14.56 15.11 13.63 15.49 15.17 16.16 11.34 18.18%
DY 4.66 4.48 3.99 4.33 4.42 4.55 3.04 33.04%
P/NAPS 0.64 0.68 0.76 0.72 0.74 0.74 1.09 -29.94%

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