[ARANK] YoY Quarter Result on 31-Jul-2015 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
28-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- 158.1%
YoY- 32.59%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 120,563 104,365 113,857 115,475 123,347 127,730 103,728 2.53%
PBT 4,528 4,515 3,544 1,933 3,199 2,478 2,030 14.29%
Tax -138 -687 1,805 1,826 -179 -479 -102 5.16%
NP 4,390 3,828 5,349 3,759 3,020 1,999 1,928 14.69%
-
NP to SH 4,390 3,828 5,368 3,967 2,992 1,916 1,928 14.69%
-
Tax Rate 3.05% 15.22% -50.93% -94.46% 5.60% 19.33% 5.02% -
Total Cost 116,173 100,537 108,508 111,716 120,327 125,731 101,800 2.22%
-
Net Worth 124,799 113,999 102,000 88,800 80,507 74,400 65,599 11.30%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 3,900 3,900 3,600 2,700 2,703 2,700 23 135.17%
Div Payout % 88.84% 101.88% 67.06% 68.06% 90.36% 140.92% 1.24% -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 124,799 113,999 102,000 88,800 80,507 74,400 65,599 11.30%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 80,000 6.98%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 3.64% 3.67% 4.70% 3.26% 2.45% 1.57% 1.86% -
ROE 3.52% 3.36% 5.26% 4.47% 3.72% 2.58% 2.94% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 100.47 86.97 94.88 96.23 102.65 106.44 129.66 -4.15%
EPS 3.66 3.19 4.47 3.31 2.49 1.60 2.41 7.20%
DPS 3.25 3.25 3.00 2.25 2.25 2.25 0.03 118.25%
NAPS 1.04 0.95 0.85 0.74 0.67 0.62 0.82 4.03%
Adjusted Per Share Value based on latest NOSH - 120,000
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 67.45 58.38 63.69 64.60 69.00 71.46 58.03 2.53%
EPS 2.46 2.14 3.00 2.22 1.67 1.07 1.08 14.69%
DPS 2.18 2.18 2.01 1.51 1.51 1.51 0.01 145.22%
NAPS 0.6982 0.6377 0.5706 0.4968 0.4504 0.4162 0.367 11.30%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.73 1.10 0.825 0.49 0.65 0.42 0.45 -
P/RPS 0.73 1.26 0.87 0.51 0.63 0.39 0.35 13.02%
P/EPS 19.95 34.48 18.44 14.82 26.10 26.30 18.67 1.11%
EY 5.01 2.90 5.42 6.75 3.83 3.80 5.36 -1.11%
DY 4.45 2.95 3.64 4.59 3.46 5.36 0.07 99.71%
P/NAPS 0.70 1.16 0.97 0.66 0.97 0.68 0.55 4.09%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 26/09/18 27/09/17 28/09/16 28/09/15 22/09/14 30/09/13 27/09/12 -
Price 0.75 1.13 0.935 0.46 0.71 0.435 0.44 -
P/RPS 0.75 1.30 0.99 0.48 0.69 0.41 0.34 14.08%
P/EPS 20.50 35.42 20.90 13.91 28.51 27.24 18.26 1.94%
EY 4.88 2.82 4.78 7.19 3.51 3.67 5.48 -1.91%
DY 4.33 2.88 3.21 4.89 3.17 5.17 0.07 98.80%
P/NAPS 0.72 1.19 1.10 0.62 1.06 0.70 0.54 4.90%

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