[ARANK] YoY TTM Result on 30-Apr-2013 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
26-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 1.51%
YoY- -1.17%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 485,462 493,822 491,682 407,472 427,505 392,679 367,983 4.72%
PBT 13,803 11,228 10,664 8,010 8,078 7,502 8,812 7.75%
Tax 17 -1,421 -1,894 -688 -661 -2,878 2,621 -56.78%
NP 13,820 9,807 8,770 7,322 7,417 4,624 11,433 3.20%
-
NP to SH 14,437 9,341 8,422 7,330 7,417 4,624 11,433 3.96%
-
Tax Rate -0.12% 12.66% 17.76% 8.59% 8.18% 38.36% -29.74% -
Total Cost 471,642 484,015 482,912 400,150 420,088 388,055 356,550 4.76%
-
Net Worth 96,000 85,199 77,999 0 0 58,438 56,054 9.37%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 2,700 2,703 2,700 2,400 23 15 - -
Div Payout % 18.70% 28.94% 32.06% 32.74% 0.32% 0.34% - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 96,000 85,199 77,999 0 0 58,438 56,054 9.37%
NOSH 120,000 120,000 120,000 120,000 80,000 80,052 80,078 6.96%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 2.85% 1.99% 1.78% 1.80% 1.73% 1.18% 3.11% -
ROE 15.04% 10.96% 10.80% 0.00% 0.00% 7.91% 20.40% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 404.55 411.52 409.74 339.56 534.38 490.53 459.53 -2.09%
EPS 12.03 7.78 7.02 6.11 9.27 5.78 14.28 -2.81%
DPS 2.25 2.25 2.25 2.00 0.03 0.02 0.00 -
NAPS 0.80 0.71 0.65 0.00 0.00 0.73 0.70 2.24%
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 271.58 276.26 275.06 227.95 239.16 219.67 205.86 4.72%
EPS 8.08 5.23 4.71 4.10 4.15 2.59 6.40 3.95%
DPS 1.51 1.51 1.51 1.34 0.01 0.01 0.00 -
NAPS 0.537 0.4766 0.4364 0.00 0.00 0.3269 0.3136 9.36%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.67 0.54 0.605 0.30 0.43 0.45 0.59 -
P/RPS 0.17 0.13 0.15 0.09 0.08 0.09 0.13 4.56%
P/EPS 5.57 6.94 8.62 4.91 4.64 7.79 4.13 5.10%
EY 17.96 14.42 11.60 20.36 21.56 12.84 24.20 -4.84%
DY 3.36 4.17 3.72 6.67 0.07 0.04 0.00 -
P/NAPS 0.84 0.76 0.93 0.00 0.00 0.62 0.84 0.00%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 27/06/16 23/06/15 25/06/14 26/06/13 22/06/12 24/06/11 28/06/10 -
Price 0.76 0.515 0.63 0.35 0.41 0.40 0.50 -
P/RPS 0.19 0.13 0.15 0.10 0.08 0.08 0.11 9.52%
P/EPS 6.32 6.62 8.98 5.73 4.42 6.92 3.50 10.34%
EY 15.83 15.11 11.14 17.45 22.61 14.44 28.55 -9.35%
DY 2.96 4.37 3.57 5.71 0.07 0.05 0.00 -
P/NAPS 0.95 0.73 0.97 0.00 0.00 0.55 0.71 4.96%

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