[ARANK] YoY TTM Result on 31-Jan-2015 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -0.59%
YoY- 14.8%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 481,899 466,908 488,688 490,453 485,582 398,656 428,154 1.98%
PBT 17,978 17,079 12,412 11,559 10,350 7,903 7,773 14.98%
Tax -4,110 -589 158 -1,528 -1,591 -686 -679 34.96%
NP 13,868 16,490 12,570 10,031 8,759 7,217 7,094 11.80%
-
NP to SH 13,868 17,124 12,653 9,725 8,471 7,221 7,094 11.80%
-
Tax Rate 22.86% 3.45% -1.27% 13.22% 15.37% 8.68% 8.74% -
Total Cost 468,031 450,418 476,118 480,422 476,823 391,439 421,060 1.77%
-
Net Worth 116,400 106,799 93,599 82,799 75,599 70,799 0 -
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 3,900 3,600 2,700 2,703 2,694 23 23 135.08%
Div Payout % 28.12% 21.02% 21.34% 27.80% 31.81% 0.33% 0.34% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 116,400 106,799 93,599 82,799 75,599 70,799 0 -
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 80,044 6.97%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 2.88% 3.53% 2.57% 2.05% 1.80% 1.81% 1.66% -
ROE 11.91% 16.03% 13.52% 11.75% 11.21% 10.20% 0.00% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 401.58 389.09 407.24 408.71 404.65 332.21 534.90 -4.66%
EPS 11.56 14.27 10.54 8.10 7.06 6.02 8.86 4.52%
DPS 3.25 3.00 2.25 2.25 2.25 0.02 0.03 118.18%
NAPS 0.97 0.89 0.78 0.69 0.63 0.59 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,000
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 269.59 261.20 273.38 274.37 271.65 223.02 239.52 1.98%
EPS 7.76 9.58 7.08 5.44 4.74 4.04 3.97 11.80%
DPS 2.18 2.01 1.51 1.51 1.51 0.01 0.01 145.12%
NAPS 0.6512 0.5975 0.5236 0.4632 0.4229 0.3961 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.90 1.09 0.605 0.535 0.455 0.32 0.42 -
P/RPS 0.22 0.28 0.15 0.13 0.11 0.10 0.08 18.34%
P/EPS 7.79 7.64 5.74 6.60 6.45 5.32 4.74 8.62%
EY 12.84 13.09 17.43 15.15 15.51 18.80 21.10 -7.93%
DY 3.61 2.75 3.72 4.21 4.95 0.06 0.07 92.81%
P/NAPS 0.93 1.22 0.78 0.78 0.72 0.54 0.00 -
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 28/03/18 29/03/17 22/03/16 27/03/15 26/03/14 27/03/13 30/03/12 -
Price 0.715 1.17 0.625 0.545 0.48 0.33 0.48 -
P/RPS 0.18 0.30 0.15 0.13 0.12 0.10 0.09 12.23%
P/EPS 6.19 8.20 5.93 6.72 6.80 5.48 5.42 2.23%
EY 16.16 12.20 16.87 14.87 14.71 18.23 18.46 -2.19%
DY 4.55 2.56 3.60 4.13 4.69 0.06 0.06 105.60%
P/NAPS 0.74 1.31 0.80 0.79 0.76 0.56 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