[ARANK] QoQ TTM Result on 31-Oct-2017 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
08-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- -10.12%
YoY- -13.17%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 498,432 482,234 481,899 458,539 462,228 471,720 466,908 4.46%
PBT 17,254 17,241 17,978 18,632 19,678 18,707 17,079 0.68%
Tax -3,312 -3,861 -4,110 -4,246 -3,778 -1,286 -589 217.21%
NP 13,942 13,380 13,868 14,386 15,900 17,421 16,490 -10.61%
-
NP to SH 13,942 13,380 13,868 14,558 16,197 17,737 17,124 -12.84%
-
Tax Rate 19.20% 22.39% 22.86% 22.79% 19.20% 6.87% 3.45% -
Total Cost 484,490 468,854 468,031 444,153 446,328 454,299 450,418 4.99%
-
Net Worth 124,799 120,000 116,400 117,600 113,999 110,400 106,799 10.97%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 3,900 3,900 3,900 3,900 3,900 3,600 3,600 5.49%
Div Payout % 27.97% 29.15% 28.12% 26.79% 24.08% 20.30% 21.02% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 124,799 120,000 116,400 117,600 113,999 110,400 106,799 10.97%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 2.80% 2.77% 2.88% 3.14% 3.44% 3.69% 3.53% -
ROE 11.17% 11.15% 11.91% 12.38% 14.21% 16.07% 16.03% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 415.36 401.86 401.58 382.12 385.19 393.10 389.09 4.46%
EPS 11.62 11.15 11.56 12.13 13.50 14.78 14.27 -12.83%
DPS 3.25 3.25 3.25 3.25 3.25 3.00 3.00 5.49%
NAPS 1.04 1.00 0.97 0.98 0.95 0.92 0.89 10.97%
Adjusted Per Share Value based on latest NOSH - 120,000
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 278.84 269.77 269.59 256.52 258.58 263.89 261.20 4.46%
EPS 7.80 7.49 7.76 8.14 9.06 9.92 9.58 -12.83%
DPS 2.18 2.18 2.18 2.18 2.18 2.01 2.01 5.57%
NAPS 0.6982 0.6713 0.6512 0.6579 0.6377 0.6176 0.5975 10.97%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.73 0.735 0.90 1.11 1.10 1.08 1.09 -
P/RPS 0.18 0.18 0.22 0.29 0.29 0.27 0.28 -25.57%
P/EPS 6.28 6.59 7.79 9.15 8.15 7.31 7.64 -12.28%
EY 15.92 15.17 12.84 10.93 12.27 13.69 13.09 13.97%
DY 4.45 4.42 3.61 2.93 2.95 2.78 2.75 37.95%
P/NAPS 0.70 0.74 0.93 1.13 1.16 1.17 1.22 -31.02%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 26/09/18 29/06/18 28/03/18 08/12/17 27/09/17 15/06/17 29/03/17 -
Price 0.75 0.735 0.715 1.07 1.13 1.15 1.17 -
P/RPS 0.18 0.18 0.18 0.28 0.29 0.29 0.30 -28.92%
P/EPS 6.46 6.59 6.19 8.82 8.37 7.78 8.20 -14.73%
EY 15.49 15.17 16.16 11.34 11.94 12.85 12.20 17.30%
DY 4.33 4.42 4.55 3.04 2.88 2.61 2.56 42.09%
P/NAPS 0.72 0.74 0.74 1.09 1.19 1.25 1.31 -32.97%

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