[ARANK] QoQ TTM Result on 31-Jul-2020 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
24-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jul-2020 [#4]
Profit Trend
QoQ- -16.16%
YoY- -31.01%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 544,304 443,364 417,364 418,798 454,725 485,447 495,567 6.45%
PBT 14,772 9,258 8,559 9,607 12,159 15,248 15,691 -3.94%
Tax -3,076 -1,814 -1,911 -2,284 -2,995 -4,005 -3,743 -12.27%
NP 11,696 7,444 6,648 7,323 9,164 11,243 11,948 -1.41%
-
NP to SH 12,434 8,110 7,238 7,685 9,166 11,244 11,948 2.69%
-
Tax Rate 20.82% 19.59% 22.33% 23.77% 24.63% 26.27% 23.85% -
Total Cost 532,608 435,920 410,716 411,475 445,561 474,204 483,619 6.65%
-
Net Worth 145,564 140,057 141,183 137,650 135,951 135,943 137,415 3.91%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 3,398 3,398 3,398 3,398 4,229 4,229 4,229 -13.58%
Div Payout % 27.33% 41.91% 46.96% 44.23% 46.14% 37.61% 35.40% -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 145,564 140,057 141,183 137,650 135,951 135,943 137,415 3.91%
NOSH 172,700 171,244 170,100 170,100 170,100 170,080 169,671 1.18%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 2.15% 1.68% 1.59% 1.75% 2.02% 2.32% 2.41% -
ROE 8.54% 5.79% 5.13% 5.58% 6.74% 8.27% 8.69% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 317.84 259.58 245.36 246.44 267.58 285.68 292.11 5.79%
EPS 7.26 4.75 4.26 4.52 5.39 6.62 7.04 2.07%
DPS 2.00 2.00 2.00 2.00 2.50 2.50 2.50 -13.83%
NAPS 0.85 0.82 0.83 0.81 0.80 0.80 0.81 3.26%
Adjusted Per Share Value based on latest NOSH - 170,100
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 304.50 248.03 233.48 234.29 254.39 271.57 277.23 6.46%
EPS 6.96 4.54 4.05 4.30 5.13 6.29 6.68 2.77%
DPS 1.90 1.90 1.90 1.90 2.37 2.37 2.37 -13.71%
NAPS 0.8143 0.7835 0.7898 0.7701 0.7605 0.7605 0.7687 3.92%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 0.76 0.51 0.46 0.43 0.405 0.49 0.495 -
P/RPS 0.24 0.20 0.19 0.17 0.15 0.17 0.17 25.87%
P/EPS 10.47 10.74 10.81 9.51 7.51 7.41 7.03 30.44%
EY 9.55 9.31 9.25 10.52 13.32 13.50 14.23 -23.36%
DY 2.63 3.92 4.35 4.65 6.17 5.10 5.05 -35.29%
P/NAPS 0.89 0.62 0.55 0.53 0.51 0.61 0.61 28.66%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 23/06/21 29/03/21 09/12/20 24/09/20 24/06/20 25/03/20 04/12/19 -
Price 0.63 0.57 0.63 0.42 0.40 0.32 0.53 -
P/RPS 0.20 0.22 0.26 0.17 0.15 0.11 0.18 7.28%
P/EPS 8.68 12.00 14.81 9.29 7.42 4.84 7.53 9.94%
EY 11.52 8.33 6.75 10.77 13.48 20.68 13.29 -9.09%
DY 3.17 3.51 3.17 4.76 6.25 7.81 4.72 -23.32%
P/NAPS 0.74 0.70 0.76 0.52 0.50 0.40 0.65 9.03%

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