[ARANK] YoY Annualized Quarter Result on 30-Apr-2013 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
26-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 6.28%
YoY- 3.69%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 493,316 493,966 485,269 404,992 395,606 399,154 361,550 5.31%
PBT 15,826 10,705 10,914 7,973 7,734 7,752 8,784 10.29%
Tax -2,412 -1,656 -1,886 -781 -697 -1,098 0 -
NP 13,414 9,049 9,028 7,192 7,037 6,653 8,784 7.30%
-
NP to SH 13,960 8,465 8,674 7,297 7,037 6,653 8,784 8.01%
-
Tax Rate 15.24% 15.47% 17.28% 9.80% 9.01% 14.16% 0.00% -
Total Cost 479,901 484,917 476,241 397,800 388,569 392,501 352,766 5.25%
-
Net Worth 96,000 85,199 77,999 73,200 64,000 58,376 55,966 9.40%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 96,000 85,199 77,999 73,200 64,000 58,376 55,966 9.40%
NOSH 120,000 120,000 120,000 120,000 80,000 79,967 79,951 6.99%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 2.72% 1.83% 1.86% 1.78% 1.78% 1.67% 2.43% -
ROE 14.54% 9.94% 11.12% 9.97% 11.00% 11.40% 15.70% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 411.10 411.64 404.39 337.49 494.51 499.14 452.21 -1.57%
EPS 11.64 7.05 7.23 6.08 8.80 8.32 10.99 0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.71 0.65 0.61 0.80 0.73 0.70 2.24%
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 275.97 276.34 271.47 226.56 221.31 223.30 202.26 5.31%
EPS 7.81 4.74 4.85 4.08 3.94 3.72 4.91 8.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.537 0.4766 0.4364 0.4095 0.358 0.3266 0.3131 9.39%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.67 0.54 0.605 0.30 0.43 0.45 0.59 -
P/RPS 0.16 0.13 0.15 0.09 0.09 0.09 0.13 3.51%
P/EPS 5.76 7.65 8.37 4.93 4.89 5.41 5.37 1.17%
EY 17.36 13.06 11.95 20.27 20.46 18.49 18.62 -1.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.76 0.93 0.49 0.54 0.62 0.84 0.00%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 27/06/16 23/06/15 25/06/14 26/06/13 22/06/12 24/06/11 28/06/10 -
Price 0.76 0.515 0.63 0.35 0.41 0.40 0.50 -
P/RPS 0.18 0.13 0.16 0.10 0.08 0.08 0.11 8.54%
P/EPS 6.53 7.30 8.72 5.76 4.66 4.81 4.55 6.20%
EY 15.31 13.70 11.47 17.37 21.46 20.80 21.97 -5.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.73 0.97 0.57 0.51 0.55 0.71 4.96%

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