[ARANK] QoQ TTM Result on 31-Jul-2022 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
28-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jul-2022 [#4]
Profit Trend
QoQ- 40.3%
YoY- 81.16%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 664,764 703,705 755,444 777,908 691,313 674,187 607,702 6.18%
PBT 16,508 19,584 21,638 21,012 13,865 13,766 12,412 21.00%
Tax -4,669 -5,601 -5,847 -5,930 -5,156 -5,004 -4,591 1.13%
NP 11,839 13,983 15,791 15,082 8,709 8,762 7,821 31.93%
-
NP to SH 14,633 16,801 18,455 18,665 13,304 12,758 11,261 19.13%
-
Tax Rate 28.28% 28.60% 27.02% 28.22% 37.19% 36.35% 36.99% -
Total Cost 652,925 689,722 739,653 762,826 682,604 665,425 599,881 5.82%
-
Net Worth 164,859 163,105 164,421 160,923 155,676 150,369 146,342 8.29%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 4,810 4,810 4,810 4,810 3,857 3,857 3,857 15.90%
Div Payout % 32.87% 28.63% 26.06% 25.77% 29.00% 30.24% 34.26% -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 164,859 163,105 164,421 160,923 155,676 150,369 146,342 8.29%
NOSH 178,754 178,651 177,961 177,961 177,961 177,791 176,857 0.71%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 1.78% 1.99% 2.09% 1.94% 1.26% 1.30% 1.29% -
ROE 8.88% 10.30% 11.22% 11.60% 8.55% 8.48% 7.69% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 379.04 401.24 431.89 444.73 395.22 385.58 348.82 5.71%
EPS 8.34 9.58 10.55 10.67 7.61 7.30 6.46 18.62%
DPS 2.75 2.75 2.75 2.75 2.25 2.21 2.25 14.35%
NAPS 0.94 0.93 0.94 0.92 0.89 0.86 0.84 7.80%
Adjusted Per Share Value based on latest NOSH - 177,961
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 371.89 393.67 422.62 435.18 386.74 377.16 339.96 6.18%
EPS 8.19 9.40 10.32 10.44 7.44 7.14 6.30 19.17%
DPS 2.69 2.69 2.69 2.69 2.16 2.16 2.16 15.79%
NAPS 0.9223 0.9125 0.9198 0.9002 0.8709 0.8412 0.8187 8.29%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.53 0.60 0.525 0.52 0.57 0.545 0.605 -
P/RPS 0.14 0.15 0.12 0.12 0.14 0.14 0.17 -12.17%
P/EPS 6.35 6.26 4.98 4.87 7.49 7.47 9.36 -22.84%
EY 15.74 15.97 20.10 20.52 13.34 13.39 10.68 29.59%
DY 5.19 4.58 5.24 5.29 3.95 4.05 3.72 24.93%
P/NAPS 0.56 0.65 0.56 0.57 0.64 0.63 0.72 -15.46%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 27/06/23 28/03/23 05/12/22 28/09/22 29/06/22 30/03/22 08/12/21 -
Price 0.535 0.56 0.57 0.53 0.50 0.585 0.575 -
P/RPS 0.14 0.14 0.13 0.12 0.13 0.15 0.16 -8.53%
P/EPS 6.41 5.85 5.40 4.97 6.57 8.02 8.90 -19.69%
EY 15.60 17.11 18.51 20.13 15.21 12.47 11.24 24.49%
DY 5.14 4.91 4.82 5.19 4.50 3.77 3.91 20.06%
P/NAPS 0.57 0.60 0.61 0.58 0.56 0.68 0.68 -11.12%

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