[ARANK] QoQ Annualized Quarter 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- -9.17%
YoY- 4.95%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 508,892 485,950 493,966 505,120 519,216 487,299 485,269 3.21%
PBT 17,260 9,962 10,705 11,858 12,816 11,385 10,914 35.62%
Tax -2,280 584 -1,656 -1,790 -1,808 -1,594 -1,886 13.44%
NP 14,980 10,546 9,049 10,068 11,008 9,791 9,028 40.02%
-
NP to SH 14,904 10,316 8,465 9,624 10,596 9,498 8,674 43.31%
-
Tax Rate 13.21% -5.86% 15.47% 15.10% 14.11% 14.00% 17.28% -
Total Cost 493,912 475,404 484,917 495,052 508,208 477,508 476,241 2.45%
-
Net Worth 92,399 88,800 85,199 82,799 83,999 80,349 77,999 11.92%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - 2,700 - - - 2,698 - -
Div Payout % - 26.17% - - - 28.41% - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 92,399 88,800 85,199 82,799 83,999 80,349 77,999 11.92%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 2.94% 2.17% 1.83% 1.99% 2.12% 2.01% 1.86% -
ROE 16.13% 11.62% 9.94% 11.62% 12.61% 11.82% 11.12% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 424.08 404.96 411.64 420.93 432.68 406.34 404.39 3.21%
EPS 12.44 8.60 7.05 8.02 8.84 7.92 7.23 43.44%
DPS 0.00 2.25 0.00 0.00 0.00 2.25 0.00 -
NAPS 0.77 0.74 0.71 0.69 0.70 0.67 0.65 11.92%
Adjusted Per Share Value based on latest NOSH - 120,000
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 284.69 271.85 276.34 282.58 290.46 272.61 271.47 3.21%
EPS 8.34 5.77 4.74 5.38 5.93 5.31 4.85 43.39%
DPS 0.00 1.51 0.00 0.00 0.00 1.51 0.00 -
NAPS 0.5169 0.4968 0.4766 0.4632 0.4699 0.4495 0.4364 11.91%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.515 0.49 0.54 0.535 0.64 0.65 0.605 -
P/RPS 0.12 0.12 0.13 0.13 0.15 0.16 0.15 -13.78%
P/EPS 4.15 5.70 7.65 6.67 7.25 8.21 8.37 -37.27%
EY 24.12 17.54 13.06 14.99 13.80 12.18 11.95 59.50%
DY 0.00 4.59 0.00 0.00 0.00 3.46 0.00 -
P/NAPS 0.67 0.66 0.76 0.78 0.91 0.97 0.93 -19.58%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 08/12/15 28/09/15 23/06/15 27/03/15 10/12/14 22/09/14 25/06/14 -
Price 0.535 0.46 0.515 0.545 0.58 0.71 0.63 -
P/RPS 0.13 0.11 0.13 0.13 0.13 0.17 0.16 -12.89%
P/EPS 4.31 5.35 7.30 6.80 6.57 8.96 8.72 -37.40%
EY 23.21 18.69 13.70 14.72 15.22 11.15 11.47 59.77%
DY 0.00 4.89 0.00 0.00 0.00 3.17 0.00 -
P/NAPS 0.69 0.62 0.73 0.79 0.83 1.06 0.97 -20.26%

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