[ARANK] QoQ TTM Result on 31-Jan-2012 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 1.62%
YoY- 38.1%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 398,656 409,589 427,505 428,154 426,006 421,010 392,679 1.00%
PBT 7,903 7,876 8,078 7,773 7,714 8,046 7,502 3.51%
Tax -686 -623 -661 -679 -733 -964 -2,878 -61.38%
NP 7,217 7,253 7,417 7,094 6,981 7,082 4,624 34.37%
-
NP to SH 7,217 7,253 7,417 7,094 6,981 7,082 4,624 34.37%
-
Tax Rate 8.68% 7.91% 8.18% 8.74% 9.50% 11.98% 38.36% -
Total Cost 391,439 402,336 420,088 421,060 419,025 413,928 388,055 0.57%
-
Net Worth 0 46,399 0 0 62,438 60,683 58,438 -
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 2,400 2,400 23 23 23 23 15 2802.24%
Div Payout % 33.25% 33.09% 0.32% 0.34% 0.34% 0.34% 0.34% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 0 46,399 0 0 62,438 60,683 58,438 -
NOSH 80,000 80,000 80,000 80,044 80,049 79,847 80,052 -0.04%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 1.81% 1.77% 1.73% 1.66% 1.64% 1.68% 1.18% -
ROE 0.00% 15.63% 0.00% 0.00% 11.18% 11.67% 7.91% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 498.32 511.99 534.38 534.90 532.18 527.27 490.53 1.05%
EPS 9.02 9.07 9.27 8.86 8.72 8.87 5.78 34.35%
DPS 3.00 3.00 0.03 0.03 0.03 0.03 0.02 2680.56%
NAPS 0.00 0.58 0.00 0.00 0.78 0.76 0.73 -
Adjusted Per Share Value based on latest NOSH - 80,044
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 223.02 229.13 239.16 239.52 238.32 235.52 219.67 1.00%
EPS 4.04 4.06 4.15 3.97 3.91 3.96 2.59 34.31%
DPS 1.34 1.34 0.01 0.01 0.01 0.01 0.01 2480.02%
NAPS 0.00 0.2596 0.00 0.00 0.3493 0.3395 0.3269 -
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.56 0.45 0.43 0.42 0.405 0.41 0.45 -
P/RPS 0.11 0.09 0.08 0.08 0.08 0.08 0.09 14.24%
P/EPS 6.21 4.96 4.64 4.74 4.64 4.62 7.79 -13.96%
EY 16.11 20.15 21.56 21.10 21.53 21.63 12.84 16.24%
DY 5.36 6.67 0.07 0.07 0.07 0.07 0.04 2480.02%
P/NAPS 0.00 0.78 0.00 0.00 0.52 0.54 0.62 -
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 20/12/12 27/09/12 22/06/12 30/03/12 07/12/11 28/09/11 24/06/11 -
Price 0.56 0.44 0.41 0.48 0.45 0.40 0.40 -
P/RPS 0.11 0.09 0.08 0.09 0.08 0.08 0.08 23.53%
P/EPS 6.21 4.85 4.42 5.42 5.16 4.51 6.92 -6.93%
EY 16.11 20.61 22.61 18.46 19.38 22.17 14.44 7.53%
DY 5.36 6.82 0.07 0.06 0.07 0.07 0.05 2124.90%
P/NAPS 0.00 0.76 0.00 0.00 0.58 0.53 0.55 -

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