[ARANK] YoY TTM Result on 30-Apr-2016 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
27-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
30-Apr-2016 [#3]
Profit Trend
QoQ- 14.1%
YoY- 54.56%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 481,960 482,234 471,720 485,462 493,822 491,682 407,472 2.83%
PBT 15,461 17,241 18,707 13,803 11,228 10,664 8,010 11.57%
Tax -3,267 -3,861 -1,286 17 -1,421 -1,894 -688 29.63%
NP 12,194 13,380 17,421 13,820 9,807 8,770 7,322 8.86%
-
NP to SH 12,194 13,380 17,737 14,437 9,341 8,422 7,330 8.84%
-
Tax Rate 21.13% 22.39% 6.87% -0.12% 12.66% 17.76% 8.59% -
Total Cost 469,766 468,854 454,299 471,642 484,015 482,912 400,150 2.70%
-
Net Worth 130,248 120,000 110,400 96,000 85,199 77,999 0 -
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 3,900 3,900 3,600 2,700 2,703 2,700 2,400 8.42%
Div Payout % 31.98% 29.15% 20.30% 18.70% 28.94% 32.06% 32.74% -
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 130,248 120,000 110,400 96,000 85,199 77,999 0 -
NOSH 169,512 120,000 120,000 120,000 120,000 120,000 120,000 5.92%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 2.53% 2.77% 3.69% 2.85% 1.99% 1.78% 1.80% -
ROE 9.36% 11.15% 16.07% 15.04% 10.96% 10.80% 0.00% -
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 284.92 401.86 393.10 404.55 411.52 409.74 339.56 -2.88%
EPS 7.21 11.15 14.78 12.03 7.78 7.02 6.11 2.79%
DPS 2.31 3.25 3.00 2.25 2.25 2.25 2.00 2.42%
NAPS 0.77 1.00 0.92 0.80 0.71 0.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 269.07 269.23 263.36 271.03 275.69 274.50 227.49 2.83%
EPS 6.81 7.47 9.90 8.06 5.21 4.70 4.09 8.86%
DPS 2.18 2.18 2.01 1.51 1.51 1.51 1.34 8.44%
NAPS 0.7272 0.6699 0.6163 0.536 0.4757 0.4355 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.525 0.735 1.08 0.67 0.54 0.605 0.30 -
P/RPS 0.18 0.18 0.27 0.17 0.13 0.15 0.09 12.24%
P/EPS 7.28 6.59 7.31 5.57 6.94 8.62 4.91 6.78%
EY 13.73 15.17 13.69 17.96 14.42 11.60 20.36 -6.35%
DY 4.39 4.42 2.78 3.36 4.17 3.72 6.67 -6.73%
P/NAPS 0.68 0.74 1.17 0.84 0.76 0.93 0.00 -
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 26/06/19 29/06/18 15/06/17 27/06/16 23/06/15 25/06/14 26/06/13 -
Price 0.495 0.735 1.15 0.76 0.515 0.63 0.35 -
P/RPS 0.17 0.18 0.29 0.19 0.13 0.15 0.10 9.24%
P/EPS 6.87 6.59 7.78 6.32 6.62 8.98 5.73 3.06%
EY 14.56 15.17 12.85 15.83 15.11 11.14 17.45 -2.97%
DY 4.66 4.42 2.61 2.96 4.37 3.57 5.71 -3.32%
P/NAPS 0.64 0.74 1.25 0.95 0.73 0.97 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