[ARANK] QoQ TTM Result on 31-Jan-2020 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
25-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- -5.89%
YoY- -14.54%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 417,364 418,798 454,725 485,447 495,567 482,222 481,960 -9.10%
PBT 8,559 9,607 12,159 15,248 15,691 15,145 15,461 -32.45%
Tax -1,911 -2,284 -2,995 -4,005 -3,743 -4,006 -3,267 -29.94%
NP 6,648 7,323 9,164 11,243 11,948 11,139 12,194 -33.14%
-
NP to SH 7,238 7,685 9,166 11,244 11,948 11,139 12,194 -29.25%
-
Tax Rate 22.33% 23.77% 24.63% 26.27% 23.85% 26.45% 21.13% -
Total Cost 410,716 411,475 445,561 474,204 483,619 471,083 469,766 -8.52%
-
Net Worth 141,183 137,650 135,951 135,943 137,415 133,637 130,248 5.49%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 3,398 3,398 4,229 4,229 4,229 4,229 3,900 -8.73%
Div Payout % 46.96% 44.23% 46.14% 37.61% 35.40% 37.97% 31.98% -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 141,183 137,650 135,951 135,943 137,415 133,637 130,248 5.49%
NOSH 170,100 170,100 170,100 170,080 169,671 169,571 169,512 0.23%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 1.59% 1.75% 2.02% 2.32% 2.41% 2.31% 2.53% -
ROE 5.13% 5.58% 6.74% 8.27% 8.69% 8.34% 9.36% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 245.36 246.44 267.58 285.68 292.11 285.07 284.92 -9.44%
EPS 4.26 4.52 5.39 6.62 7.04 6.58 7.21 -29.47%
DPS 2.00 2.00 2.50 2.50 2.50 2.50 2.31 -9.11%
NAPS 0.83 0.81 0.80 0.80 0.81 0.79 0.77 5.10%
Adjusted Per Share Value based on latest NOSH - 170,080
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 233.48 234.29 254.39 271.57 277.23 269.77 269.62 -9.10%
EPS 4.05 4.30 5.13 6.29 6.68 6.23 6.82 -29.23%
DPS 1.90 1.90 2.37 2.37 2.37 2.37 2.18 -8.71%
NAPS 0.7898 0.7701 0.7605 0.7605 0.7687 0.7476 0.7286 5.49%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.46 0.43 0.405 0.49 0.495 0.51 0.525 -
P/RPS 0.19 0.17 0.15 0.17 0.17 0.18 0.18 3.65%
P/EPS 10.81 9.51 7.51 7.41 7.03 7.75 7.28 29.99%
EY 9.25 10.52 13.32 13.50 14.23 12.91 13.73 -23.05%
DY 4.35 4.65 6.17 5.10 5.05 4.90 4.39 -0.60%
P/NAPS 0.55 0.53 0.51 0.61 0.61 0.65 0.68 -13.13%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 09/12/20 24/09/20 24/06/20 25/03/20 04/12/19 30/09/19 26/06/19 -
Price 0.63 0.42 0.40 0.32 0.53 0.50 0.495 -
P/RPS 0.26 0.17 0.15 0.11 0.18 0.18 0.17 32.57%
P/EPS 14.81 9.29 7.42 4.84 7.53 7.59 6.87 66.48%
EY 6.75 10.77 13.48 20.68 13.29 13.17 14.56 -39.96%
DY 3.17 4.76 6.25 7.81 4.72 5.00 4.66 -22.56%
P/NAPS 0.76 0.52 0.50 0.40 0.65 0.63 0.64 12.08%

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