[ARANK] QoQ TTM Result on 31-Oct-2007 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -0.98%
YoY- 10.14%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 478,330 407,331 337,207 301,453 278,642 269,782 281,690 42.37%
PBT 10,093 9,247 8,782 8,480 8,606 7,805 8,054 16.25%
Tax -1,169 -965 -1,016 -1,124 -1,177 -814 -959 14.12%
NP 8,924 8,282 7,766 7,356 7,429 6,991 7,095 16.53%
-
NP to SH 8,924 8,282 7,766 7,356 7,429 6,991 7,095 16.53%
-
Tax Rate 11.58% 10.44% 11.57% 13.25% 13.68% 10.43% 11.91% -
Total Cost 469,406 399,049 329,441 294,097 271,213 262,791 274,595 43.01%
-
Net Worth 62,378 59,255 56,743 57,507 55,925 53,534 51,871 13.09%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 2,799 2,796 2,796 2,796 2,796 2,798 2,798 0.02%
Div Payout % 31.37% 33.76% 36.01% 38.01% 37.64% 40.03% 39.44% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 62,378 59,255 56,743 57,507 55,925 53,534 51,871 13.09%
NOSH 79,972 80,074 79,920 79,871 79,893 79,901 79,801 0.14%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 1.87% 2.03% 2.30% 2.44% 2.67% 2.59% 2.52% -
ROE 14.31% 13.98% 13.69% 12.79% 13.28% 13.06% 13.68% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 598.12 508.69 421.93 377.42 348.77 337.64 352.99 42.17%
EPS 11.16 10.34 9.72 9.21 9.30 8.75 8.89 16.38%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 0.78 0.74 0.71 0.72 0.70 0.67 0.65 12.93%
Adjusted Per Share Value based on latest NOSH - 79,871
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 267.59 227.87 188.64 168.64 155.88 150.92 157.58 42.38%
EPS 4.99 4.63 4.34 4.12 4.16 3.91 3.97 16.48%
DPS 1.57 1.56 1.56 1.56 1.56 1.57 1.57 0.00%
NAPS 0.349 0.3315 0.3174 0.3217 0.3129 0.2995 0.2902 13.10%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.51 0.56 0.56 0.58 0.66 0.78 0.78 -
P/RPS 0.09 0.11 0.13 0.15 0.19 0.23 0.22 -44.92%
P/EPS 4.57 5.41 5.76 6.30 7.10 8.91 8.77 -35.27%
EY 21.88 18.47 17.35 15.88 14.09 11.22 11.40 54.50%
DY 6.86 6.25 6.25 6.03 5.30 4.49 4.49 32.68%
P/NAPS 0.65 0.76 0.79 0.81 0.94 1.16 1.20 -33.57%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 22/09/08 25/06/08 26/03/08 18/12/07 27/09/07 26/06/07 29/03/07 -
Price 0.50 0.50 0.53 0.56 0.54 0.65 0.79 -
P/RPS 0.08 0.10 0.13 0.15 0.15 0.19 0.22 -49.08%
P/EPS 4.48 4.83 5.45 6.08 5.81 7.43 8.89 -36.70%
EY 22.32 20.69 18.33 16.45 17.22 13.46 11.25 57.95%
DY 7.00 7.00 6.60 6.25 6.48 5.38 4.43 35.70%
P/NAPS 0.64 0.68 0.75 0.78 0.77 0.97 1.22 -34.98%

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