[ARANK] QoQ TTM Result on 30-Apr-2023 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
27-Jun-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
30-Apr-2023 [#3]
Profit Trend
QoQ- -12.9%
YoY- 9.99%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Revenue 685,413 669,985 647,379 664,764 703,705 755,444 777,908 -8.07%
PBT 14,540 14,517 15,040 16,508 19,584 21,638 21,012 -21.71%
Tax -3,905 -3,849 -3,998 -4,669 -5,601 -5,847 -5,930 -24.25%
NP 10,635 10,668 11,042 11,839 13,983 15,791 15,082 -20.72%
-
NP to SH 13,611 13,650 13,966 14,633 16,801 18,455 18,665 -18.93%
-
Tax Rate 26.86% 26.51% 26.58% 28.28% 28.60% 27.02% 28.22% -
Total Cost 674,778 659,317 636,337 652,925 689,722 739,653 762,826 -7.83%
-
Net Worth 171,921 173,675 170,120 164,859 163,105 164,421 160,923 4.49%
Dividend
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Div 4,384 4,384 4,384 4,810 4,810 4,810 4,810 -5.97%
Div Payout % 32.21% 32.12% 31.39% 32.87% 28.63% 26.06% 25.77% -
Equity
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Net Worth 171,921 173,675 170,120 164,859 163,105 164,421 160,923 4.49%
NOSH 178,754 178,754 178,754 178,754 178,651 177,961 177,961 0.29%
Ratio Analysis
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
NP Margin 1.55% 1.59% 1.71% 1.78% 1.99% 2.09% 1.94% -
ROE 7.92% 7.86% 8.21% 8.88% 10.30% 11.22% 11.60% -
Per Share
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 390.70 381.91 369.13 379.04 401.24 431.89 444.73 -8.25%
EPS 7.76 7.78 7.96 8.34 9.58 10.55 10.67 -19.08%
DPS 2.50 2.50 2.50 2.75 2.75 2.75 2.75 -6.14%
NAPS 0.98 0.99 0.97 0.94 0.93 0.94 0.92 4.28%
Adjusted Per Share Value based on latest NOSH - 178,754
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 383.44 374.81 362.16 371.89 393.67 422.62 435.18 -8.07%
EPS 7.61 7.64 7.81 8.19 9.40 10.32 10.44 -18.95%
DPS 2.45 2.45 2.45 2.69 2.69 2.69 2.69 -6.02%
NAPS 0.9618 0.9716 0.9517 0.9223 0.9125 0.9198 0.9002 4.49%
Price Multiplier on Financial Quarter End Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 -
Price 0.52 0.54 0.52 0.53 0.60 0.525 0.52 -
P/RPS 0.13 0.14 0.14 0.14 0.15 0.12 0.12 5.46%
P/EPS 6.70 6.94 6.53 6.35 6.26 4.98 4.87 23.62%
EY 14.92 14.41 15.31 15.74 15.97 20.10 20.52 -19.09%
DY 4.81 4.63 4.81 5.19 4.58 5.24 5.29 -6.12%
P/NAPS 0.53 0.55 0.54 0.56 0.65 0.56 0.57 -4.72%
Price Multiplier on Announcement Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 26/03/24 05/12/23 26/09/23 27/06/23 28/03/23 05/12/22 28/09/22 -
Price 0.51 0.545 0.575 0.535 0.56 0.57 0.53 -
P/RPS 0.13 0.14 0.16 0.14 0.14 0.13 0.12 5.46%
P/EPS 6.57 7.00 7.22 6.41 5.85 5.40 4.97 20.38%
EY 15.21 14.28 13.85 15.60 17.11 18.51 20.13 -16.99%
DY 4.90 4.59 4.35 5.14 4.91 4.82 5.19 -3.75%
P/NAPS 0.52 0.55 0.59 0.57 0.60 0.61 0.58 -7.00%

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