[ARANK] QoQ TTM Result on 31-Oct-2021 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
08-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- 9.3%
YoY- 55.58%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 777,908 691,313 674,187 607,702 563,437 544,304 443,364 45.62%
PBT 21,012 13,865 13,766 12,412 12,193 14,772 9,258 72.96%
Tax -5,930 -5,156 -5,004 -4,591 -3,918 -3,076 -1,814 120.74%
NP 15,082 8,709 8,762 7,821 8,275 11,696 7,444 60.32%
-
NP to SH 18,665 13,304 12,758 11,261 10,303 12,434 8,110 74.58%
-
Tax Rate 28.22% 37.19% 36.35% 36.99% 32.13% 20.82% 19.59% -
Total Cost 762,826 682,604 665,425 599,881 555,162 532,608 435,920 45.36%
-
Net Worth 160,923 155,676 150,369 146,342 144,024 145,564 140,057 9.72%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 4,810 3,857 3,857 3,857 3,857 3,398 3,398 26.15%
Div Payout % 25.77% 29.00% 30.24% 34.26% 37.44% 27.33% 41.91% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 160,923 155,676 150,369 146,342 144,024 145,564 140,057 9.72%
NOSH 177,961 177,961 177,791 176,857 173,694 172,700 171,244 2.60%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 1.94% 1.26% 1.30% 1.29% 1.47% 2.15% 1.68% -
ROE 11.60% 8.55% 8.48% 7.69% 7.15% 8.54% 5.79% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 444.73 395.22 385.58 348.82 328.62 317.84 259.58 43.32%
EPS 10.67 7.61 7.30 6.46 6.01 7.26 4.75 71.77%
DPS 2.75 2.25 2.21 2.25 2.25 2.00 2.00 23.72%
NAPS 0.92 0.89 0.86 0.84 0.84 0.85 0.82 7.99%
Adjusted Per Share Value based on latest NOSH - 176,857
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 434.30 385.95 376.39 339.27 314.56 303.88 247.52 45.62%
EPS 10.42 7.43 7.12 6.29 5.75 6.94 4.53 74.51%
DPS 2.69 2.15 2.15 2.15 2.15 1.90 1.90 26.16%
NAPS 0.8984 0.8691 0.8395 0.817 0.8041 0.8127 0.7819 9.72%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.52 0.57 0.545 0.605 0.58 0.76 0.51 -
P/RPS 0.12 0.14 0.14 0.17 0.18 0.24 0.20 -28.92%
P/EPS 4.87 7.49 7.47 9.36 9.65 10.47 10.74 -41.06%
EY 20.52 13.34 13.39 10.68 10.36 9.55 9.31 69.60%
DY 5.29 3.95 4.05 3.72 3.88 2.63 3.92 22.18%
P/NAPS 0.57 0.64 0.63 0.72 0.69 0.89 0.62 -5.46%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 28/09/22 29/06/22 30/03/22 08/12/21 29/09/21 23/06/21 29/03/21 -
Price 0.53 0.50 0.585 0.575 0.67 0.63 0.57 -
P/RPS 0.12 0.13 0.15 0.16 0.20 0.20 0.22 -33.31%
P/EPS 4.97 6.57 8.02 8.90 11.15 8.68 12.00 -44.52%
EY 20.13 15.21 12.47 11.24 8.97 11.52 8.33 80.37%
DY 5.19 4.50 3.77 3.91 3.36 3.17 3.51 29.88%
P/NAPS 0.58 0.56 0.68 0.68 0.80 0.74 0.70 -11.81%

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