[ARANK] YoY Cumulative Quarter Result on 31-Jul-2014 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
22-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 45.99%
YoY- 28.54%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 462,228 483,844 485,950 487,299 431,474 400,433 421,010 1.56%
PBT 19,678 15,414 9,962 11,385 8,458 7,831 8,046 16.05%
Tax -3,778 -4 584 -1,594 -1,065 -625 -964 25.53%
NP 15,900 15,410 10,546 9,791 7,393 7,206 7,082 14.41%
-
NP to SH 16,197 15,838 10,316 9,498 7,389 7,206 7,082 14.76%
-
Tax Rate 19.20% 0.03% -5.86% 14.00% 12.59% 7.98% 11.98% -
Total Cost 446,328 468,434 475,404 477,508 424,081 393,227 413,928 1.26%
-
Net Worth 113,999 102,000 88,800 80,349 74,400 65,599 60,817 11.02%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 3,900 3,600 2,700 2,698 2,700 23 24 133.42%
Div Payout % 24.08% 22.73% 26.17% 28.41% 36.54% 0.33% 0.34% -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 113,999 102,000 88,800 80,349 74,400 65,599 60,817 11.02%
NOSH 120,000 120,000 120,000 120,000 120,000 80,000 80,022 6.97%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 3.44% 3.18% 2.17% 2.01% 1.71% 1.80% 1.68% -
ROE 14.21% 15.53% 11.62% 11.82% 9.93% 10.98% 11.64% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 385.19 403.20 404.96 406.34 359.56 500.54 526.11 -5.05%
EPS 13.50 13.20 8.60 7.92 6.16 9.01 8.85 7.28%
DPS 3.25 3.00 2.25 2.25 2.25 0.03 0.03 118.18%
NAPS 0.95 0.85 0.74 0.67 0.62 0.82 0.76 3.78%
Adjusted Per Share Value based on latest NOSH - 120,000
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 258.06 270.12 271.30 272.05 240.89 223.56 235.04 1.56%
EPS 9.04 8.84 5.76 5.30 4.13 4.02 3.95 14.78%
DPS 2.18 2.01 1.51 1.51 1.51 0.01 0.01 145.12%
NAPS 0.6364 0.5695 0.4958 0.4486 0.4154 0.3662 0.3395 11.02%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 1.10 0.825 0.49 0.65 0.42 0.45 0.41 -
P/RPS 0.29 0.20 0.12 0.16 0.12 0.09 0.08 23.91%
P/EPS 8.15 6.25 5.70 8.21 6.82 5.00 4.63 9.87%
EY 12.27 16.00 17.54 12.18 14.66 20.02 21.59 -8.98%
DY 2.95 3.64 4.59 3.46 5.36 0.07 0.07 86.44%
P/NAPS 1.16 0.97 0.66 0.97 0.68 0.55 0.54 13.57%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 27/09/17 28/09/16 28/09/15 22/09/14 30/09/13 27/09/12 28/09/11 -
Price 1.13 0.935 0.46 0.71 0.435 0.44 0.40 -
P/RPS 0.29 0.23 0.11 0.17 0.12 0.09 0.08 23.91%
P/EPS 8.37 7.08 5.35 8.96 7.06 4.88 4.52 10.80%
EY 11.94 14.12 18.69 11.15 14.16 20.47 22.13 -9.76%
DY 2.88 3.21 4.89 3.17 5.17 0.07 0.07 85.69%
P/NAPS 1.19 1.10 0.62 1.06 0.70 0.54 0.53 14.41%

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