[ARANK] YoY TTM Result on 30-Apr-2022 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- 4.28%
YoY- 7.0%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 664,764 691,313 544,304 454,725 481,960 482,234 471,720 5.88%
PBT 16,508 13,865 14,772 12,159 15,461 17,241 18,707 -2.06%
Tax -4,669 -5,156 -3,076 -2,995 -3,267 -3,861 -1,286 23.96%
NP 11,839 8,709 11,696 9,164 12,194 13,380 17,421 -6.23%
-
NP to SH 14,633 13,304 12,434 9,166 12,194 13,380 17,737 -3.15%
-
Tax Rate 28.28% 37.19% 20.82% 24.63% 21.13% 22.39% 6.87% -
Total Cost 652,925 682,604 532,608 445,561 469,766 468,854 454,299 6.22%
-
Net Worth 164,859 155,676 145,564 135,951 130,248 120,000 110,400 6.90%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 4,810 3,857 3,398 4,229 3,900 3,900 3,600 4.94%
Div Payout % 32.87% 29.00% 27.33% 46.14% 31.98% 29.15% 20.30% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 164,859 155,676 145,564 135,951 130,248 120,000 110,400 6.90%
NOSH 178,754 177,961 172,700 170,100 169,512 120,000 120,000 6.86%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 1.78% 1.26% 2.15% 2.02% 2.53% 2.77% 3.69% -
ROE 8.88% 8.55% 8.54% 6.74% 9.36% 11.15% 16.07% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 379.04 395.22 317.84 267.58 284.92 401.86 393.10 -0.60%
EPS 8.34 7.61 7.26 5.39 7.21 11.15 14.78 -9.09%
DPS 2.75 2.25 2.00 2.50 2.31 3.25 3.00 -1.43%
NAPS 0.94 0.89 0.85 0.80 0.77 1.00 0.92 0.35%
Adjusted Per Share Value based on latest NOSH - 177,961
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 371.89 386.74 304.50 254.39 269.62 269.77 263.89 5.88%
EPS 8.19 7.44 6.96 5.13 6.82 7.49 9.92 -3.14%
DPS 2.69 2.16 1.90 2.37 2.18 2.18 2.01 4.97%
NAPS 0.9223 0.8709 0.8143 0.7605 0.7286 0.6713 0.6176 6.90%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.53 0.57 0.76 0.405 0.525 0.735 1.08 -
P/RPS 0.14 0.14 0.24 0.15 0.18 0.18 0.27 -10.36%
P/EPS 6.35 7.49 10.47 7.51 7.28 6.59 7.31 -2.31%
EY 15.74 13.34 9.55 13.32 13.73 15.17 13.69 2.35%
DY 5.19 3.95 2.63 6.17 4.39 4.42 2.78 10.96%
P/NAPS 0.56 0.64 0.89 0.51 0.68 0.74 1.17 -11.55%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 27/06/23 29/06/22 23/06/21 24/06/20 26/06/19 29/06/18 15/06/17 -
Price 0.535 0.50 0.63 0.40 0.495 0.735 1.15 -
P/RPS 0.14 0.13 0.20 0.15 0.17 0.18 0.29 -11.42%
P/EPS 6.41 6.57 8.68 7.42 6.87 6.59 7.78 -3.17%
EY 15.60 15.21 11.52 13.48 14.56 15.17 12.85 3.28%
DY 5.14 4.50 3.17 6.25 4.66 4.42 2.61 11.95%
P/NAPS 0.57 0.56 0.74 0.50 0.64 0.74 1.25 -12.26%

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