[ARANK] YoY TTM Result on 31-Oct-2010 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
10-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- -9.98%
YoY- 189.99%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 467,759 398,656 426,006 371,452 311,700 501,571 301,453 7.58%
PBT 9,434 7,903 7,714 8,107 -8,879 8,423 8,480 1.79%
Tax -1,165 -686 -733 -2,506 2,655 -1,045 -1,124 0.59%
NP 8,269 7,217 6,981 5,601 -6,224 7,378 7,356 1.96%
-
NP to SH 8,110 7,217 6,981 5,601 -6,224 7,378 7,356 1.63%
-
Tax Rate 12.35% 8.68% 9.50% 30.91% - 12.41% 13.25% -
Total Cost 459,490 391,439 419,025 365,851 317,924 494,193 294,097 7.71%
-
Net Worth 76,799 0 62,438 57,532 53,669 62,999 57,507 4.93%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 2,694 2,400 23 15 15 2,799 2,796 -0.61%
Div Payout % 33.22% 33.25% 0.34% 0.28% 0.00% 37.94% 38.01% -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 76,799 0 62,438 57,532 53,669 62,999 57,507 4.93%
NOSH 120,000 80,000 80,049 79,906 80,103 80,769 79,871 7.01%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 1.77% 1.81% 1.64% 1.51% -2.00% 1.47% 2.44% -
ROE 10.56% 0.00% 11.18% 9.74% -11.60% 11.71% 12.79% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 389.80 498.32 532.18 464.86 389.12 620.99 377.42 0.53%
EPS 6.76 9.02 8.72 7.01 -7.77 9.13 9.21 -5.01%
DPS 2.25 3.00 0.03 0.02 0.02 3.50 3.50 -7.09%
NAPS 0.64 0.00 0.78 0.72 0.67 0.78 0.72 -1.94%
Adjusted Per Share Value based on latest NOSH - 79,906
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 261.68 223.02 238.32 207.80 174.37 280.59 168.64 7.59%
EPS 4.54 4.04 3.91 3.13 -3.48 4.13 4.12 1.62%
DPS 1.51 1.34 0.01 0.01 0.01 1.57 1.56 -0.54%
NAPS 0.4296 0.00 0.3493 0.3219 0.3002 0.3524 0.3217 4.93%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.44 0.56 0.405 0.44 0.38 0.45 0.58 -
P/RPS 0.11 0.11 0.08 0.09 0.10 0.07 0.15 -5.03%
P/EPS 6.51 6.21 4.64 6.28 -4.89 4.93 6.30 0.54%
EY 15.36 16.11 21.53 15.93 -20.45 20.30 15.88 -0.55%
DY 5.11 5.36 0.07 0.05 0.05 7.78 6.03 -2.71%
P/NAPS 0.69 0.00 0.52 0.61 0.57 0.58 0.81 -2.63%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 12/12/13 20/12/12 07/12/11 10/12/10 22/12/09 23/12/08 18/12/07 -
Price 0.495 0.56 0.45 0.46 0.40 0.50 0.56 -
P/RPS 0.13 0.11 0.08 0.10 0.10 0.08 0.15 -2.35%
P/EPS 7.32 6.21 5.16 6.56 -5.15 5.47 6.08 3.13%
EY 13.65 16.11 19.38 15.24 -19.42 18.27 16.45 -3.05%
DY 4.55 5.36 0.07 0.04 0.05 7.00 6.25 -5.14%
P/NAPS 0.77 0.00 0.58 0.64 0.60 0.64 0.78 -0.21%

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