[ARANK] YoY TTM Result on 30-Apr-2014 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
25-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- -0.58%
YoY- 14.9%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 471,720 485,462 493,822 491,682 407,472 427,505 392,679 3.10%
PBT 18,707 13,803 11,228 10,664 8,010 8,078 7,502 16.43%
Tax -1,286 17 -1,421 -1,894 -688 -661 -2,878 -12.55%
NP 17,421 13,820 9,807 8,770 7,322 7,417 4,624 24.71%
-
NP to SH 17,737 14,437 9,341 8,422 7,330 7,417 4,624 25.08%
-
Tax Rate 6.87% -0.12% 12.66% 17.76% 8.59% 8.18% 38.36% -
Total Cost 454,299 471,642 484,015 482,912 400,150 420,088 388,055 2.65%
-
Net Worth 110,400 96,000 85,199 77,999 0 0 58,438 11.17%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 3,600 2,700 2,703 2,700 2,400 23 15 149.08%
Div Payout % 20.30% 18.70% 28.94% 32.06% 32.74% 0.32% 0.34% -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 110,400 96,000 85,199 77,999 0 0 58,438 11.17%
NOSH 120,000 120,000 120,000 120,000 120,000 80,000 80,052 6.97%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 3.69% 2.85% 1.99% 1.78% 1.80% 1.73% 1.18% -
ROE 16.07% 15.04% 10.96% 10.80% 0.00% 0.00% 7.91% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 393.10 404.55 411.52 409.74 339.56 534.38 490.53 -3.61%
EPS 14.78 12.03 7.78 7.02 6.11 9.27 5.78 16.92%
DPS 3.00 2.25 2.25 2.25 2.00 0.03 0.02 130.33%
NAPS 0.92 0.80 0.71 0.65 0.00 0.00 0.73 3.92%
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 263.89 271.58 276.26 275.06 227.95 239.16 219.67 3.10%
EPS 9.92 8.08 5.23 4.71 4.10 4.15 2.59 25.05%
DPS 2.01 1.51 1.51 1.51 1.34 0.01 0.01 141.83%
NAPS 0.6176 0.537 0.4766 0.4364 0.00 0.00 0.3269 11.17%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 1.08 0.67 0.54 0.605 0.30 0.43 0.45 -
P/RPS 0.27 0.17 0.13 0.15 0.09 0.08 0.09 20.07%
P/EPS 7.31 5.57 6.94 8.62 4.91 4.64 7.79 -1.05%
EY 13.69 17.96 14.42 11.60 20.36 21.56 12.84 1.07%
DY 2.78 3.36 4.17 3.72 6.67 0.07 0.04 102.63%
P/NAPS 1.17 0.84 0.76 0.93 0.00 0.00 0.62 11.15%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 15/06/17 27/06/16 23/06/15 25/06/14 26/06/13 22/06/12 24/06/11 -
Price 1.15 0.76 0.515 0.63 0.35 0.41 0.40 -
P/RPS 0.29 0.19 0.13 0.15 0.10 0.08 0.08 23.91%
P/EPS 7.78 6.32 6.62 8.98 5.73 4.42 6.92 1.96%
EY 12.85 15.83 15.11 11.14 17.45 22.61 14.44 -1.92%
DY 2.61 2.96 4.37 3.57 5.71 0.07 0.05 93.20%
P/NAPS 1.25 0.95 0.73 0.97 0.00 0.00 0.55 14.64%

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