[ARANK] QoQ TTM Result on 31-Oct-2022 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
05-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Oct-2022 [#1]
Profit Trend
QoQ- -1.13%
YoY- 63.88%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 647,379 664,764 703,705 755,444 777,908 691,313 674,187 -2.67%
PBT 15,040 16,508 19,584 21,638 21,012 13,865 13,766 6.09%
Tax -3,998 -4,669 -5,601 -5,847 -5,930 -5,156 -5,004 -13.93%
NP 11,042 11,839 13,983 15,791 15,082 8,709 8,762 16.72%
-
NP to SH 13,966 14,633 16,801 18,455 18,665 13,304 12,758 6.23%
-
Tax Rate 26.58% 28.28% 28.60% 27.02% 28.22% 37.19% 36.35% -
Total Cost 636,337 652,925 689,722 739,653 762,826 682,604 665,425 -2.94%
-
Net Worth 170,120 164,859 163,105 164,421 160,923 155,676 150,369 8.59%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 4,384 4,810 4,810 4,810 4,810 3,857 3,857 8.93%
Div Payout % 31.39% 32.87% 28.63% 26.06% 25.77% 29.00% 30.24% -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 170,120 164,859 163,105 164,421 160,923 155,676 150,369 8.59%
NOSH 178,754 178,754 178,651 177,961 177,961 177,961 177,791 0.36%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 1.71% 1.78% 1.99% 2.09% 1.94% 1.26% 1.30% -
ROE 8.21% 8.88% 10.30% 11.22% 11.60% 8.55% 8.48% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 369.13 379.04 401.24 431.89 444.73 395.22 385.58 -2.87%
EPS 7.96 8.34 9.58 10.55 10.67 7.61 7.30 5.95%
DPS 2.50 2.75 2.75 2.75 2.75 2.25 2.21 8.59%
NAPS 0.97 0.94 0.93 0.94 0.92 0.89 0.86 8.37%
Adjusted Per Share Value based on latest NOSH - 177,961
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 362.16 371.89 393.67 422.62 435.18 386.74 377.16 -2.67%
EPS 7.81 8.19 9.40 10.32 10.44 7.44 7.14 6.17%
DPS 2.45 2.69 2.69 2.69 2.69 2.16 2.16 8.78%
NAPS 0.9517 0.9223 0.9125 0.9198 0.9002 0.8709 0.8412 8.60%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.52 0.53 0.60 0.525 0.52 0.57 0.545 -
P/RPS 0.14 0.14 0.15 0.12 0.12 0.14 0.14 0.00%
P/EPS 6.53 6.35 6.26 4.98 4.87 7.49 7.47 -8.59%
EY 15.31 15.74 15.97 20.10 20.52 13.34 13.39 9.37%
DY 4.81 5.19 4.58 5.24 5.29 3.95 4.05 12.18%
P/NAPS 0.54 0.56 0.65 0.56 0.57 0.64 0.63 -9.79%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 26/09/23 27/06/23 28/03/23 05/12/22 28/09/22 29/06/22 30/03/22 -
Price 0.575 0.535 0.56 0.57 0.53 0.50 0.585 -
P/RPS 0.16 0.14 0.14 0.13 0.12 0.13 0.15 4.40%
P/EPS 7.22 6.41 5.85 5.40 4.97 6.57 8.02 -6.78%
EY 13.85 15.60 17.11 18.51 20.13 15.21 12.47 7.26%
DY 4.35 5.14 4.91 4.82 5.19 4.50 3.77 10.03%
P/NAPS 0.59 0.57 0.60 0.61 0.58 0.56 0.68 -9.05%

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