[ARANK] YoY Quarter Result on 31-Jul-2013 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- -6.08%
YoY- -0.62%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 113,857 115,475 123,347 127,730 103,728 121,644 93,313 3.36%
PBT 3,544 1,933 3,199 2,478 2,030 2,232 1,688 13.14%
Tax 1,805 1,826 -179 -479 -102 -140 -2,054 -
NP 5,349 3,759 3,020 1,999 1,928 2,092 -366 -
-
NP to SH 5,368 3,967 2,992 1,916 1,928 2,092 -366 -
-
Tax Rate -50.93% -94.46% 5.60% 19.33% 5.02% 6.27% 121.68% -
Total Cost 108,508 111,716 120,327 125,731 101,800 119,552 93,679 2.47%
-
Net Worth 102,000 88,800 80,507 74,400 65,599 60,683 55,695 10.60%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 3,600 2,700 2,703 2,700 23 23 15 149.08%
Div Payout % 67.06% 68.06% 90.36% 140.92% 1.24% 1.15% 0.00% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 102,000 88,800 80,507 74,400 65,599 60,683 55,695 10.60%
NOSH 120,000 120,000 120,000 120,000 80,000 79,847 79,565 7.08%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 4.70% 3.26% 2.45% 1.57% 1.86% 1.72% -0.39% -
ROE 5.26% 4.47% 3.72% 2.58% 2.94% 3.45% -0.66% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 94.88 96.23 102.65 106.44 129.66 152.35 117.28 -3.46%
EPS 4.47 3.31 2.49 1.60 2.41 2.62 -0.46 -
DPS 3.00 2.25 2.25 2.25 0.03 0.03 0.02 130.33%
NAPS 0.85 0.74 0.67 0.62 0.82 0.76 0.70 3.28%
Adjusted Per Share Value based on latest NOSH - 120,000
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 63.69 64.60 69.00 71.46 58.03 68.05 52.20 3.36%
EPS 3.00 2.22 1.67 1.07 1.08 1.17 -0.20 -
DPS 2.01 1.51 1.51 1.51 0.01 0.01 0.01 141.83%
NAPS 0.5706 0.4968 0.4504 0.4162 0.367 0.3395 0.3116 10.59%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.825 0.49 0.65 0.42 0.45 0.41 0.51 -
P/RPS 0.87 0.51 0.63 0.39 0.35 0.27 0.43 12.45%
P/EPS 18.44 14.82 26.10 26.30 18.67 15.65 -110.87 -
EY 5.42 6.75 3.83 3.80 5.36 6.39 -0.90 -
DY 3.64 4.59 3.46 5.36 0.07 0.07 0.04 111.93%
P/NAPS 0.97 0.66 0.97 0.68 0.55 0.54 0.73 4.84%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 28/09/16 28/09/15 22/09/14 30/09/13 27/09/12 28/09/11 04/11/10 -
Price 0.935 0.46 0.71 0.435 0.44 0.40 0.46 -
P/RPS 0.99 0.48 0.69 0.41 0.34 0.26 0.39 16.77%
P/EPS 20.90 13.91 28.51 27.24 18.26 15.27 -100.00 -
EY 4.78 7.19 3.51 3.67 5.48 6.55 -1.00 -
DY 3.21 4.89 3.17 5.17 0.07 0.07 0.04 107.54%
P/NAPS 1.10 0.62 1.06 0.70 0.54 0.53 0.66 8.87%

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