[ARANK] YoY 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- 55.75%
YoY- 56.16%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 104,365 113,857 115,475 123,347 127,730 103,728 121,644 -2.51%
PBT 4,515 3,544 1,933 3,199 2,478 2,030 2,232 12.44%
Tax -687 1,805 1,826 -179 -479 -102 -140 30.32%
NP 3,828 5,349 3,759 3,020 1,999 1,928 2,092 10.58%
-
NP to SH 3,828 5,368 3,967 2,992 1,916 1,928 2,092 10.58%
-
Tax Rate 15.22% -50.93% -94.46% 5.60% 19.33% 5.02% 6.27% -
Total Cost 100,537 108,508 111,716 120,327 125,731 101,800 119,552 -2.84%
-
Net Worth 113,999 102,000 88,800 80,507 74,400 65,599 60,683 11.07%
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 2,703 2,700 23 23 135.08%
Div Payout % 101.88% 67.06% 68.06% 90.36% 140.92% 1.24% 1.15% -
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 80,507 74,400 65,599 60,683 11.07%
NOSH 120,000 120,000 120,000 120,000 120,000 80,000 79,847 7.01%
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 3.67% 4.70% 3.26% 2.45% 1.57% 1.86% 1.72% -
ROE 3.36% 5.26% 4.47% 3.72% 2.58% 2.94% 3.45% -
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 86.97 94.88 96.23 102.65 106.44 129.66 152.35 -8.91%
EPS 3.19 4.47 3.31 2.49 1.60 2.41 2.62 3.33%
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 58.38 63.69 64.60 69.00 71.46 58.03 68.05 -2.51%
EPS 2.14 3.00 2.22 1.67 1.07 1.08 1.17 10.57%
DPS 2.18 2.01 1.51 1.51 1.51 0.01 0.01 145.12%
NAPS 0.6377 0.5706 0.4968 0.4504 0.4162 0.367 0.3395 11.06%
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 1.26 0.87 0.51 0.63 0.39 0.35 0.27 29.24%
P/EPS 34.48 18.44 14.82 26.10 26.30 18.67 15.65 14.05%
EY 2.90 5.42 6.75 3.83 3.80 5.36 6.39 -12.32%
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 1.30 0.99 0.48 0.69 0.41 0.34 0.26 30.73%
P/EPS 35.42 20.90 13.91 28.51 27.24 18.26 15.27 15.03%
EY 2.82 4.78 7.19 3.51 3.67 5.48 6.55 -13.09%
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