[ARANK] QoQ Annualized Quarter Result on 31-Jan-2019 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
27-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Jan-2019 [#2]
Profit Trend
QoQ- 9.94%
YoY- -12.86%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 551,212 482,222 481,862 497,402 497,832 498,432 503,825 6.15%
PBT 17,096 15,145 14,577 14,704 14,912 17,254 16,968 0.50%
Tax -4,180 -4,006 -4,172 -4,062 -5,232 -3,312 -4,232 -0.81%
NP 12,916 11,139 10,405 10,642 9,680 13,942 12,736 0.93%
-
NP to SH 12,916 11,139 10,405 10,642 9,680 13,942 12,736 0.93%
-
Tax Rate 24.45% 26.45% 28.62% 27.63% 35.09% 19.20% 24.94% -
Total Cost 538,296 471,083 471,457 486,760 488,152 484,490 491,089 6.29%
-
Net Worth 137,415 133,637 130,248 128,535 128,558 124,799 120,000 9.42%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div - 4,229 - - - 3,900 - -
Div Payout % - 37.97% - - - 27.97% - -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 137,415 133,637 130,248 128,535 128,558 124,799 120,000 9.42%
NOSH 169,671 169,571 169,512 169,436 120,189 120,000 120,000 25.89%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 2.34% 2.31% 2.16% 2.14% 1.94% 2.80% 2.53% -
ROE 9.40% 8.34% 7.99% 8.28% 7.53% 11.17% 10.61% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 324.91 285.07 284.87 294.10 414.35 415.36 419.85 -15.67%
EPS 7.60 6.58 6.15 6.30 8.04 11.62 10.61 -19.89%
DPS 0.00 2.50 0.00 0.00 0.00 3.25 0.00 -
NAPS 0.81 0.79 0.77 0.76 1.07 1.04 1.00 -13.07%
Adjusted Per Share Value based on latest NOSH - 169,436
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 308.36 269.77 269.57 278.26 278.50 278.84 281.85 6.15%
EPS 7.23 6.23 5.82 5.95 5.42 7.80 7.12 1.02%
DPS 0.00 2.37 0.00 0.00 0.00 2.18 0.00 -
NAPS 0.7687 0.7476 0.7286 0.7191 0.7192 0.6982 0.6713 9.42%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 0.495 0.51 0.525 0.53 0.77 0.73 0.735 -
P/RPS 0.15 0.18 0.18 0.18 0.19 0.18 0.18 -11.41%
P/EPS 6.50 7.75 8.53 8.42 9.56 6.28 6.93 -4.16%
EY 15.38 12.91 11.72 11.87 10.46 15.92 14.44 4.28%
DY 0.00 4.90 0.00 0.00 0.00 4.45 0.00 -
P/NAPS 0.61 0.65 0.68 0.70 0.72 0.70 0.74 -12.05%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 04/12/19 30/09/19 26/06/19 27/03/19 12/12/18 26/09/18 29/06/18 -
Price 0.53 0.50 0.495 0.515 0.815 0.75 0.735 -
P/RPS 0.16 0.18 0.17 0.18 0.20 0.18 0.18 -7.53%
P/EPS 6.96 7.59 8.05 8.18 10.12 6.46 6.93 0.28%
EY 14.36 13.17 12.43 12.22 9.89 15.49 14.44 -0.36%
DY 0.00 5.00 0.00 0.00 0.00 4.33 0.00 -
P/NAPS 0.65 0.63 0.64 0.68 0.76 0.72 0.74 -8.26%

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