[ARANK] YoY TTM Result on 31-Jan-2018 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
28-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- -4.74%
YoY- -19.01%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 443,364 485,447 489,100 481,899 466,908 488,688 490,453 -1.66%
PBT 9,258 15,248 16,262 17,978 17,079 12,412 11,559 -3.62%
Tax -1,814 -4,005 -3,105 -4,110 -589 158 -1,528 2.89%
NP 7,444 11,243 13,157 13,868 16,490 12,570 10,031 -4.84%
-
NP to SH 8,110 11,244 13,157 13,868 17,124 12,653 9,725 -2.97%
-
Tax Rate 19.59% 26.27% 19.09% 22.86% 3.45% -1.27% 13.22% -
Total Cost 435,920 474,204 475,943 468,031 450,418 476,118 480,422 -1.60%
-
Net Worth 140,057 135,943 128,535 116,400 106,799 93,599 82,799 9.14%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 3,398 4,229 3,900 3,900 3,600 2,700 2,703 3.88%
Div Payout % 41.91% 37.61% 29.64% 28.12% 21.02% 21.34% 27.80% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 140,057 135,943 128,535 116,400 106,799 93,599 82,799 9.14%
NOSH 171,244 170,080 169,436 120,000 120,000 120,000 120,000 6.10%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 1.68% 2.32% 2.69% 2.88% 3.53% 2.57% 2.05% -
ROE 5.79% 8.27% 10.24% 11.91% 16.03% 13.52% 11.75% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 259.58 285.68 289.19 401.58 389.09 407.24 408.71 -7.28%
EPS 4.75 6.62 7.78 11.56 14.27 10.54 8.10 -8.50%
DPS 2.00 2.50 2.31 3.25 3.00 2.25 2.25 -1.94%
NAPS 0.82 0.80 0.76 0.97 0.89 0.78 0.69 2.91%
Adjusted Per Share Value based on latest NOSH - 120,000
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 248.03 271.57 273.62 269.59 261.20 273.38 274.37 -1.66%
EPS 4.54 6.29 7.36 7.76 9.58 7.08 5.44 -2.96%
DPS 1.90 2.37 2.18 2.18 2.01 1.51 1.51 3.89%
NAPS 0.7835 0.7605 0.7191 0.6512 0.5975 0.5236 0.4632 9.14%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.51 0.49 0.53 0.90 1.09 0.605 0.535 -
P/RPS 0.20 0.17 0.18 0.22 0.28 0.15 0.13 7.43%
P/EPS 10.74 7.41 6.81 7.79 7.64 5.74 6.60 8.44%
EY 9.31 13.50 14.68 12.84 13.09 17.43 15.15 -7.78%
DY 3.92 5.10 4.35 3.61 2.75 3.72 4.21 -1.18%
P/NAPS 0.62 0.61 0.70 0.93 1.22 0.78 0.78 -3.75%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/03/21 25/03/20 27/03/19 28/03/18 29/03/17 22/03/16 27/03/15 -
Price 0.57 0.32 0.515 0.715 1.17 0.625 0.545 -
P/RPS 0.22 0.11 0.18 0.18 0.30 0.15 0.13 9.15%
P/EPS 12.00 4.84 6.62 6.19 8.20 5.93 6.72 10.13%
EY 8.33 20.68 15.11 16.16 12.20 16.87 14.87 -9.19%
DY 3.51 7.81 4.48 4.55 2.56 3.60 4.13 -2.67%
P/NAPS 0.70 0.40 0.68 0.74 1.31 0.80 0.79 -1.99%

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