[ARANK] YoY TTM Result on 30-Apr-2015 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
23-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- -3.95%
YoY- 10.91%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 482,234 471,720 485,462 493,822 491,682 407,472 427,505 2.02%
PBT 17,241 18,707 13,803 11,228 10,664 8,010 8,078 13.46%
Tax -3,861 -1,286 17 -1,421 -1,894 -688 -661 34.18%
NP 13,380 17,421 13,820 9,807 8,770 7,322 7,417 10.32%
-
NP to SH 13,380 17,737 14,437 9,341 8,422 7,330 7,417 10.32%
-
Tax Rate 22.39% 6.87% -0.12% 12.66% 17.76% 8.59% 8.18% -
Total Cost 468,854 454,299 471,642 484,015 482,912 400,150 420,088 1.84%
-
Net Worth 120,000 110,400 96,000 85,199 77,999 0 0 -
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 3,900 3,600 2,700 2,703 2,700 2,400 23 135.17%
Div Payout % 29.15% 20.30% 18.70% 28.94% 32.06% 32.74% 0.32% -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 120,000 110,400 96,000 85,199 77,999 0 0 -
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 80,000 6.98%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 2.77% 3.69% 2.85% 1.99% 1.78% 1.80% 1.73% -
ROE 11.15% 16.07% 15.04% 10.96% 10.80% 0.00% 0.00% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 401.86 393.10 404.55 411.52 409.74 339.56 534.38 -4.63%
EPS 11.15 14.78 12.03 7.78 7.02 6.11 9.27 3.12%
DPS 3.25 3.00 2.25 2.25 2.25 2.00 0.03 118.25%
NAPS 1.00 0.92 0.80 0.71 0.65 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 269.23 263.36 271.03 275.69 274.50 227.49 238.67 2.02%
EPS 7.47 9.90 8.06 5.21 4.70 4.09 4.14 10.33%
DPS 2.18 2.01 1.51 1.51 1.51 1.34 0.01 145.22%
NAPS 0.6699 0.6163 0.536 0.4757 0.4355 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.735 1.08 0.67 0.54 0.605 0.30 0.43 -
P/RPS 0.18 0.27 0.17 0.13 0.15 0.09 0.08 14.46%
P/EPS 6.59 7.31 5.57 6.94 8.62 4.91 4.64 6.01%
EY 15.17 13.69 17.96 14.42 11.60 20.36 21.56 -5.68%
DY 4.42 2.78 3.36 4.17 3.72 6.67 0.07 99.48%
P/NAPS 0.74 1.17 0.84 0.76 0.93 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/06/18 15/06/17 27/06/16 23/06/15 25/06/14 26/06/13 22/06/12 -
Price 0.735 1.15 0.76 0.515 0.63 0.35 0.41 -
P/RPS 0.18 0.29 0.19 0.13 0.15 0.10 0.08 14.46%
P/EPS 6.59 7.78 6.32 6.62 8.98 5.73 4.42 6.88%
EY 15.17 12.85 15.83 15.11 11.14 17.45 22.61 -6.43%
DY 4.42 2.61 2.96 4.37 3.57 5.71 0.07 99.48%
P/NAPS 0.74 1.25 0.95 0.73 0.97 0.00 0.00 -

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