[ARANK] YoY Cumulative Quarter Result on 31-Jul-2021 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- -2.62%
YoY- 34.08%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 647,379 777,908 563,437 418,798 482,222 498,432 462,228 5.77%
PBT 15,040 21,012 12,193 9,607 15,145 17,254 19,678 -4.37%
Tax -3,998 -5,930 -3,918 -2,284 -4,006 -3,312 -3,778 0.94%
NP 11,042 15,082 8,275 7,323 11,139 13,942 15,900 -5.89%
-
NP to SH 13,966 18,665 10,303 7,684 11,139 13,942 16,197 -2.43%
-
Tax Rate 26.58% 28.22% 32.13% 23.77% 26.45% 19.20% 19.20% -
Total Cost 636,337 762,826 555,162 411,475 471,083 484,490 446,328 6.08%
-
Net Worth 170,120 160,923 144,024 137,650 133,637 124,799 113,999 6.89%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 4,384 4,810 3,857 3,398 4,229 3,900 3,900 1.96%
Div Payout % 31.39% 25.77% 37.44% 44.23% 37.97% 27.97% 24.08% -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 170,120 160,923 144,024 137,650 133,637 124,799 113,999 6.89%
NOSH 178,754 177,961 173,694 170,100 169,571 120,000 120,000 6.86%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 1.71% 1.94% 1.47% 1.75% 2.31% 2.80% 3.44% -
ROE 8.21% 11.60% 7.15% 5.58% 8.34% 11.17% 14.21% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 369.13 444.73 328.62 246.44 285.07 415.36 385.19 -0.70%
EPS 7.96 10.67 6.01 4.52 6.58 11.62 13.50 -8.42%
DPS 2.50 2.75 2.25 2.00 2.50 3.25 3.25 -4.27%
NAPS 0.97 0.92 0.84 0.81 0.79 1.04 0.95 0.34%
Adjusted Per Share Value based on latest NOSH - 173,694
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 362.16 435.18 315.20 234.29 269.77 278.84 258.58 5.77%
EPS 7.81 10.44 5.76 4.30 6.23 7.80 9.06 -2.44%
DPS 2.45 2.69 2.16 1.90 2.37 2.18 2.18 1.96%
NAPS 0.9517 0.9002 0.8057 0.7701 0.7476 0.6982 0.6377 6.89%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 0.52 0.52 0.58 0.43 0.51 0.73 1.10 -
P/RPS 0.14 0.12 0.18 0.17 0.18 0.18 0.29 -11.42%
P/EPS 6.53 4.87 9.65 9.51 7.75 6.28 8.15 -3.62%
EY 15.31 20.52 10.36 10.52 12.91 15.92 12.27 3.75%
DY 4.81 5.29 3.88 4.65 4.90 4.45 2.95 8.48%
P/NAPS 0.54 0.57 0.69 0.53 0.65 0.70 1.16 -11.95%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 26/09/23 28/09/22 29/09/21 24/09/20 30/09/19 26/09/18 27/09/17 -
Price 0.575 0.53 0.67 0.42 0.50 0.75 1.13 -
P/RPS 0.16 0.12 0.20 0.17 0.18 0.18 0.29 -9.43%
P/EPS 7.22 4.97 11.15 9.29 7.59 6.46 8.37 -2.43%
EY 13.85 20.13 8.97 10.77 13.17 15.49 11.94 2.50%
DY 4.35 5.19 3.36 4.76 5.00 4.33 2.88 7.11%
P/NAPS 0.59 0.58 0.80 0.52 0.63 0.72 1.19 -11.03%

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