[ARANK] YoY 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
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 490,453 485,582 398,656 428,154 388,404 339,992 455,540 1.23%
PBT 11,559 10,350 7,903 7,773 7,847 8,789 -9,222 -
Tax -1,528 -1,591 -686 -679 -2,710 2,623 -851 10.24%
NP 10,031 8,759 7,217 7,094 5,137 11,412 -10,073 -
-
NP to SH 9,725 8,471 7,221 7,094 5,137 11,412 -10,073 -
-
Tax Rate 13.22% 15.37% 8.68% 8.74% 34.54% -29.84% - -
Total Cost 480,422 476,823 391,439 421,060 383,267 328,580 465,613 0.52%
-
Net Worth 82,799 75,599 70,799 0 56,767 54,375 43,991 11.11%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 2,703 2,694 23 23 15 - - -
Div Payout % 27.80% 31.81% 0.33% 0.34% 0.31% - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 82,799 75,599 70,799 0 56,767 54,375 43,991 11.11%
NOSH 120,000 120,000 120,000 80,044 79,954 79,963 79,984 6.99%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 2.05% 1.80% 1.81% 1.66% 1.32% 3.36% -2.21% -
ROE 11.75% 11.21% 10.20% 0.00% 9.05% 20.99% -22.90% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 408.71 404.65 332.21 534.90 485.78 425.18 569.54 -5.37%
EPS 8.10 7.06 6.02 8.86 6.42 14.27 -12.59 -
DPS 2.25 2.25 0.02 0.03 0.02 0.00 0.00 -
NAPS 0.69 0.63 0.59 0.00 0.71 0.68 0.55 3.85%
Adjusted Per Share Value based on latest NOSH - 80,044
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 274.37 271.65 223.02 239.52 217.28 190.20 254.84 1.23%
EPS 5.44 4.74 4.04 3.97 2.87 6.38 -5.64 -
DPS 1.51 1.51 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.4632 0.4229 0.3961 0.00 0.3176 0.3042 0.2461 11.11%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.535 0.455 0.32 0.42 0.42 0.41 0.43 -
P/RPS 0.13 0.11 0.10 0.08 0.09 0.10 0.08 8.42%
P/EPS 6.60 6.45 5.32 4.74 6.54 2.87 -3.41 -
EY 15.15 15.51 18.80 21.10 15.30 34.81 -29.29 -
DY 4.21 4.95 0.06 0.07 0.05 0.00 0.00 -
P/NAPS 0.78 0.72 0.54 0.00 0.59 0.60 0.78 0.00%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 26/03/14 27/03/13 30/03/12 29/03/11 29/03/10 31/03/09 -
Price 0.545 0.48 0.33 0.48 0.40 0.47 0.40 -
P/RPS 0.13 0.12 0.10 0.09 0.08 0.11 0.07 10.86%
P/EPS 6.72 6.80 5.48 5.42 6.23 3.29 -3.18 -
EY 14.87 14.71 18.23 18.46 16.06 30.36 -31.48 -
DY 4.13 4.69 0.06 0.06 0.05 0.00 0.00 -
P/NAPS 0.79 0.76 0.56 0.00 0.56 0.69 0.73 1.32%

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