[ARANK] YoY TTM Result on 31-Oct-2013 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
12-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- 10.81%
YoY- 12.37%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 480,398 483,369 491,511 467,759 398,656 426,006 371,452 4.37%
PBT 16,264 11,073 11,756 9,434 7,903 7,714 8,107 12.29%
Tax -69 466 -1,661 -1,165 -686 -733 -2,506 -45.01%
NP 16,195 11,539 10,095 8,269 7,217 6,981 5,601 19.33%
-
NP to SH 16,767 11,393 9,783 8,110 7,217 6,981 5,601 20.03%
-
Tax Rate 0.42% -4.21% 14.13% 12.35% 8.68% 9.50% 30.91% -
Total Cost 464,203 471,830 481,416 459,490 391,439 419,025 365,851 4.04%
-
Net Worth 106,799 92,399 83,999 76,799 0 62,438 57,532 10.84%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 3,600 2,700 2,703 2,694 2,400 23 15 149.08%
Div Payout % 21.47% 23.70% 27.64% 33.22% 33.25% 0.34% 0.28% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 106,799 92,399 83,999 76,799 0 62,438 57,532 10.84%
NOSH 120,000 120,000 120,000 120,000 80,000 80,049 79,906 7.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 3.37% 2.39% 2.05% 1.77% 1.81% 1.64% 1.51% -
ROE 15.70% 12.33% 11.65% 10.56% 0.00% 11.18% 9.74% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 400.33 402.81 409.59 389.80 498.32 532.18 464.86 -2.45%
EPS 13.97 9.49 8.15 6.76 9.02 8.72 7.01 12.16%
DPS 3.00 2.25 2.25 2.25 3.00 0.03 0.02 130.33%
NAPS 0.89 0.77 0.70 0.64 0.00 0.78 0.72 3.59%
Adjusted Per Share Value based on latest NOSH - 120,000
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 268.75 270.41 274.96 261.68 223.02 238.32 207.80 4.37%
EPS 9.38 6.37 5.47 4.54 4.04 3.91 3.13 20.05%
DPS 2.01 1.51 1.51 1.51 1.34 0.01 0.01 141.83%
NAPS 0.5975 0.5169 0.4699 0.4296 0.00 0.3493 0.3219 10.84%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.925 0.515 0.64 0.44 0.56 0.405 0.44 -
P/RPS 0.23 0.13 0.16 0.11 0.11 0.08 0.09 16.91%
P/EPS 6.62 5.42 7.85 6.51 6.21 4.64 6.28 0.88%
EY 15.11 18.44 12.74 15.36 16.11 21.53 15.93 -0.87%
DY 3.24 4.37 3.52 5.11 5.36 0.07 0.05 100.28%
P/NAPS 1.04 0.67 0.91 0.69 0.00 0.52 0.61 9.29%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 07/12/16 08/12/15 10/12/14 12/12/13 20/12/12 07/12/11 10/12/10 -
Price 0.90 0.535 0.58 0.495 0.56 0.45 0.46 -
P/RPS 0.22 0.13 0.14 0.13 0.11 0.08 0.10 14.02%
P/EPS 6.44 5.64 7.11 7.32 6.21 5.16 6.56 -0.30%
EY 15.53 17.75 14.06 13.65 16.11 19.38 15.24 0.31%
DY 3.33 4.21 3.88 4.55 5.36 0.07 0.04 108.81%
P/NAPS 1.01 0.69 0.83 0.77 0.00 0.58 0.64 7.89%

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