[ARANK] YoY TTM Result on 31-Oct-2022 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
05-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Oct-2022 [#1]
Profit Trend
QoQ- -1.13%
YoY- 63.88%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 669,985 755,444 607,702 417,364 495,567 502,802 458,539 6.52%
PBT 14,517 21,638 12,412 8,559 15,691 16,863 18,632 -4.07%
Tax -3,849 -5,847 -4,591 -1,911 -3,743 -3,517 -4,246 -1.62%
NP 10,668 15,791 7,821 6,648 11,948 13,346 14,386 -4.85%
-
NP to SH 13,650 18,455 11,261 7,238 11,948 13,346 14,558 -1.06%
-
Tax Rate 26.51% 27.02% 36.99% 22.33% 23.85% 20.86% 22.79% -
Total Cost 659,317 739,653 599,881 410,716 483,619 489,456 444,153 6.80%
-
Net Worth 173,675 164,421 146,342 141,183 137,415 128,558 117,600 6.71%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 4,384 4,810 3,857 3,398 4,229 3,900 3,900 1.96%
Div Payout % 32.12% 26.06% 34.26% 46.96% 35.40% 29.22% 26.79% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 173,675 164,421 146,342 141,183 137,415 128,558 117,600 6.71%
NOSH 178,754 177,961 176,857 170,100 169,671 120,189 120,000 6.86%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 1.59% 2.09% 1.29% 1.59% 2.41% 2.65% 3.14% -
ROE 7.86% 11.22% 7.69% 5.13% 8.69% 10.38% 12.38% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 381.91 431.89 348.82 245.36 292.11 418.49 382.12 -0.00%
EPS 7.78 10.55 6.46 4.26 7.04 11.11 12.13 -7.13%
DPS 2.50 2.75 2.25 2.00 2.50 3.25 3.25 -4.27%
NAPS 0.99 0.94 0.84 0.83 0.81 1.07 0.98 0.16%
Adjusted Per Share Value based on latest NOSH - 177,961
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 374.81 422.62 339.96 233.48 277.23 281.28 256.52 6.52%
EPS 7.64 10.32 6.30 4.05 6.68 7.47 8.14 -1.05%
DPS 2.45 2.69 2.16 1.90 2.37 2.18 2.18 1.96%
NAPS 0.9716 0.9198 0.8187 0.7898 0.7687 0.7192 0.6579 6.71%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.54 0.525 0.605 0.46 0.495 0.77 1.11 -
P/RPS 0.14 0.12 0.17 0.19 0.17 0.18 0.29 -11.42%
P/EPS 6.94 4.98 9.36 10.81 7.03 6.93 9.15 -4.50%
EY 14.41 20.10 10.68 9.25 14.23 14.43 10.93 4.71%
DY 4.63 5.24 3.72 4.35 5.05 4.22 2.93 7.92%
P/NAPS 0.55 0.56 0.72 0.55 0.61 0.72 1.13 -11.30%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 05/12/23 05/12/22 08/12/21 09/12/20 04/12/19 12/12/18 08/12/17 -
Price 0.545 0.57 0.575 0.63 0.53 0.815 1.07 -
P/RPS 0.14 0.13 0.16 0.26 0.18 0.19 0.28 -10.90%
P/EPS 7.00 5.40 8.90 14.81 7.53 7.34 8.82 -3.77%
EY 14.28 18.51 11.24 6.75 13.29 13.63 11.34 3.91%
DY 4.59 4.82 3.91 3.17 4.72 3.99 3.04 7.10%
P/NAPS 0.55 0.61 0.68 0.76 0.65 0.76 1.09 -10.76%

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