[ARANK] YoY TTM Result on 31-Jan-2013 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 0.06%
YoY- 1.79%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 488,688 490,453 485,582 398,656 428,154 388,404 339,992 6.23%
PBT 12,412 11,559 10,350 7,903 7,773 7,847 8,789 5.91%
Tax 158 -1,528 -1,591 -686 -679 -2,710 2,623 -37.37%
NP 12,570 10,031 8,759 7,217 7,094 5,137 11,412 1.62%
-
NP to SH 12,653 9,725 8,471 7,221 7,094 5,137 11,412 1.73%
-
Tax Rate -1.27% 13.22% 15.37% 8.68% 8.74% 34.54% -29.84% -
Total Cost 476,118 480,422 476,823 391,439 421,060 383,267 328,580 6.37%
-
Net Worth 93,599 82,799 75,599 70,799 0 56,767 54,375 9.46%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 2,700 2,703 2,694 23 23 15 - -
Div Payout % 21.34% 27.80% 31.81% 0.33% 0.34% 0.31% - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 93,599 82,799 75,599 70,799 0 56,767 54,375 9.46%
NOSH 120,000 120,000 120,000 120,000 80,044 79,954 79,963 6.99%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 2.57% 2.05% 1.80% 1.81% 1.66% 1.32% 3.36% -
ROE 13.52% 11.75% 11.21% 10.20% 0.00% 9.05% 20.99% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 407.24 408.71 404.65 332.21 534.90 485.78 425.18 -0.71%
EPS 10.54 8.10 7.06 6.02 8.86 6.42 14.27 -4.92%
DPS 2.25 2.25 2.25 0.02 0.03 0.02 0.00 -
NAPS 0.78 0.69 0.63 0.59 0.00 0.71 0.68 2.31%
Adjusted Per Share Value based on latest NOSH - 120,000
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 273.38 274.37 271.65 223.02 239.52 217.28 190.20 6.23%
EPS 7.08 5.44 4.74 4.04 3.97 2.87 6.38 1.74%
DPS 1.51 1.51 1.51 0.01 0.01 0.01 0.00 -
NAPS 0.5236 0.4632 0.4229 0.3961 0.00 0.3176 0.3042 9.46%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.605 0.535 0.455 0.32 0.42 0.42 0.41 -
P/RPS 0.15 0.13 0.11 0.10 0.08 0.09 0.10 6.98%
P/EPS 5.74 6.60 6.45 5.32 4.74 6.54 2.87 12.24%
EY 17.43 15.15 15.51 18.80 21.10 15.30 34.81 -10.88%
DY 3.72 4.21 4.95 0.06 0.07 0.05 0.00 -
P/NAPS 0.78 0.78 0.72 0.54 0.00 0.59 0.60 4.46%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 22/03/16 27/03/15 26/03/14 27/03/13 30/03/12 29/03/11 29/03/10 -
Price 0.625 0.545 0.48 0.33 0.48 0.40 0.47 -
P/RPS 0.15 0.13 0.12 0.10 0.09 0.08 0.11 5.30%
P/EPS 5.93 6.72 6.80 5.48 5.42 6.23 3.29 10.31%
EY 16.87 14.87 14.71 18.23 18.46 16.06 30.36 -9.32%
DY 3.60 4.13 4.69 0.06 0.06 0.05 0.00 -
P/NAPS 0.80 0.79 0.76 0.56 0.00 0.56 0.69 2.49%

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