[ARANK] YoY Annualized Quarter Result on 31-Jan-2018 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
28-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- 1.23%
YoY- -27.61%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 552,984 503,852 497,402 516,066 463,200 510,596 505,120 1.51%
PBT 14,212 14,910 14,704 16,688 20,978 16,758 11,858 3.06%
Tax -3,120 -4,060 -4,062 -4,476 -4,702 -2,642 -1,790 9.69%
NP 11,092 10,850 10,642 12,212 16,276 14,116 10,068 1.62%
-
NP to SH 11,702 10,852 10,642 12,212 16,870 14,298 9,624 3.30%
-
Tax Rate 21.95% 27.23% 27.63% 26.82% 22.41% 15.77% 15.10% -
Total Cost 541,892 493,002 486,760 503,854 446,924 496,480 495,052 1.51%
-
Net Worth 140,057 135,943 128,535 116,400 106,799 93,599 82,799 9.14%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 140,057 135,943 128,535 116,400 106,799 93,599 82,799 9.14%
NOSH 171,244 170,080 169,436 120,000 120,000 120,000 120,000 6.10%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 2.01% 2.15% 2.14% 2.37% 3.51% 2.76% 1.99% -
ROE 8.36% 7.98% 8.28% 10.49% 15.80% 15.28% 11.62% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 323.76 296.51 294.10 430.06 386.00 425.50 420.93 -4.27%
EPS 6.86 6.38 6.30 10.18 14.06 11.92 8.02 -2.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 0.76 0.97 0.89 0.78 0.69 2.91%
Adjusted Per Share Value based on latest NOSH - 120,000
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 309.35 281.87 278.26 288.70 259.13 285.64 282.58 1.51%
EPS 6.55 6.07 5.95 6.83 9.44 8.00 5.38 3.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7835 0.7605 0.7191 0.6512 0.5975 0.5236 0.4632 9.14%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.51 0.49 0.53 0.90 1.09 0.605 0.535 -
P/RPS 0.16 0.17 0.18 0.21 0.28 0.14 0.13 3.51%
P/EPS 7.44 7.67 8.42 8.84 7.75 5.08 6.67 1.83%
EY 13.43 13.03 11.87 11.31 12.90 19.69 14.99 -1.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.70 0.93 1.22 0.78 0.78 -3.75%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/03/21 25/03/20 27/03/19 28/03/18 29/03/17 22/03/16 27/03/15 -
Price 0.57 0.32 0.515 0.715 1.17 0.625 0.545 -
P/RPS 0.18 0.11 0.18 0.17 0.30 0.15 0.13 5.56%
P/EPS 8.32 5.01 8.18 7.03 8.32 5.25 6.80 3.41%
EY 12.02 19.96 12.22 14.23 12.02 19.06 14.72 -3.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.40 0.68 0.74 1.31 0.80 0.79 -1.99%

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