[ARANK] YoY TTM Result on 30-Apr-2018 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- -3.52%
YoY- -24.56%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 544,304 454,725 481,960 482,234 471,720 485,462 493,822 1.63%
PBT 14,772 12,159 15,461 17,241 18,707 13,803 11,228 4.67%
Tax -3,076 -2,995 -3,267 -3,861 -1,286 17 -1,421 13.72%
NP 11,696 9,164 12,194 13,380 17,421 13,820 9,807 2.97%
-
NP to SH 12,434 9,166 12,194 13,380 17,737 14,437 9,341 4.87%
-
Tax Rate 20.82% 24.63% 21.13% 22.39% 6.87% -0.12% 12.66% -
Total Cost 532,608 445,561 469,766 468,854 454,299 471,642 484,015 1.60%
-
Net Worth 145,564 135,951 130,248 120,000 110,400 96,000 85,199 9.32%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 3,398 4,229 3,900 3,900 3,600 2,700 2,703 3.88%
Div Payout % 27.33% 46.14% 31.98% 29.15% 20.30% 18.70% 28.94% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 145,564 135,951 130,248 120,000 110,400 96,000 85,199 9.32%
NOSH 172,700 170,100 169,512 120,000 120,000 120,000 120,000 6.24%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 2.15% 2.02% 2.53% 2.77% 3.69% 2.85% 1.99% -
ROE 8.54% 6.74% 9.36% 11.15% 16.07% 15.04% 10.96% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 317.84 267.58 284.92 401.86 393.10 404.55 411.52 -4.21%
EPS 7.26 5.39 7.21 11.15 14.78 12.03 7.78 -1.14%
DPS 2.00 2.50 2.31 3.25 3.00 2.25 2.25 -1.94%
NAPS 0.85 0.80 0.77 1.00 0.92 0.80 0.71 3.04%
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 303.88 253.87 269.07 269.23 263.36 271.03 275.69 1.63%
EPS 6.94 5.12 6.81 7.47 9.90 8.06 5.21 4.89%
DPS 1.90 2.36 2.18 2.18 2.01 1.51 1.51 3.89%
NAPS 0.8127 0.759 0.7272 0.6699 0.6163 0.536 0.4757 9.32%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.76 0.405 0.525 0.735 1.08 0.67 0.54 -
P/RPS 0.24 0.15 0.18 0.18 0.27 0.17 0.13 10.74%
P/EPS 10.47 7.51 7.28 6.59 7.31 5.57 6.94 7.08%
EY 9.55 13.32 13.73 15.17 13.69 17.96 14.42 -6.63%
DY 2.63 6.17 4.39 4.42 2.78 3.36 4.17 -7.38%
P/NAPS 0.89 0.51 0.68 0.74 1.17 0.84 0.76 2.66%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 23/06/21 24/06/20 26/06/19 29/06/18 15/06/17 27/06/16 23/06/15 -
Price 0.63 0.40 0.495 0.735 1.15 0.76 0.515 -
P/RPS 0.20 0.15 0.17 0.18 0.29 0.19 0.13 7.43%
P/EPS 8.68 7.42 6.87 6.59 7.78 6.32 6.62 4.61%
EY 11.52 13.48 14.56 15.17 12.85 15.83 15.11 -4.41%
DY 3.17 6.25 4.66 4.42 2.61 2.96 4.37 -5.20%
P/NAPS 0.74 0.50 0.64 0.74 1.25 0.95 0.73 0.22%

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