[ARANK] YoY TTM Result on 31-Jan-2016 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
22-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jan-2016 [#2]
Profit Trend
QoQ- 11.06%
YoY- 30.11%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 489,100 481,899 466,908 488,688 490,453 485,582 398,656 3.46%
PBT 16,262 17,978 17,079 12,412 11,559 10,350 7,903 12.77%
Tax -3,105 -4,110 -589 158 -1,528 -1,591 -686 28.59%
NP 13,157 13,868 16,490 12,570 10,031 8,759 7,217 10.52%
-
NP to SH 13,157 13,868 17,124 12,653 9,725 8,471 7,221 10.51%
-
Tax Rate 19.09% 22.86% 3.45% -1.27% 13.22% 15.37% 8.68% -
Total Cost 475,943 468,031 450,418 476,118 480,422 476,823 391,439 3.30%
-
Net Worth 128,535 116,400 106,799 93,599 82,799 75,599 70,799 10.44%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 3,900 3,900 3,600 2,700 2,703 2,694 23 135.17%
Div Payout % 29.64% 28.12% 21.02% 21.34% 27.80% 31.81% 0.33% -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 128,535 116,400 106,799 93,599 82,799 75,599 70,799 10.44%
NOSH 169,436 120,000 120,000 120,000 120,000 120,000 120,000 5.91%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 2.69% 2.88% 3.53% 2.57% 2.05% 1.80% 1.81% -
ROE 10.24% 11.91% 16.03% 13.52% 11.75% 11.21% 10.20% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 289.19 401.58 389.09 407.24 408.71 404.65 332.21 -2.28%
EPS 7.78 11.56 14.27 10.54 8.10 7.06 6.02 4.36%
DPS 2.31 3.25 3.00 2.25 2.25 2.25 0.02 120.60%
NAPS 0.76 0.97 0.89 0.78 0.69 0.63 0.59 4.30%
Adjusted Per Share Value based on latest NOSH - 120,000
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 273.62 269.59 261.20 273.38 274.37 271.65 223.02 3.46%
EPS 7.36 7.76 9.58 7.08 5.44 4.74 4.04 10.50%
DPS 2.18 2.18 2.01 1.51 1.51 1.51 0.01 145.22%
NAPS 0.7191 0.6512 0.5975 0.5236 0.4632 0.4229 0.3961 10.44%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.53 0.90 1.09 0.605 0.535 0.455 0.32 -
P/RPS 0.18 0.22 0.28 0.15 0.13 0.11 0.10 10.28%
P/EPS 6.81 7.79 7.64 5.74 6.60 6.45 5.32 4.19%
EY 14.68 12.84 13.09 17.43 15.15 15.51 18.80 -4.03%
DY 4.35 3.61 2.75 3.72 4.21 4.95 0.06 104.13%
P/NAPS 0.70 0.93 1.22 0.78 0.78 0.72 0.54 4.41%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 27/03/19 28/03/18 29/03/17 22/03/16 27/03/15 26/03/14 27/03/13 -
Price 0.515 0.715 1.17 0.625 0.545 0.48 0.33 -
P/RPS 0.18 0.18 0.30 0.15 0.13 0.12 0.10 10.28%
P/EPS 6.62 6.19 8.20 5.93 6.72 6.80 5.48 3.19%
EY 15.11 16.16 12.20 16.87 14.87 14.71 18.23 -3.07%
DY 4.48 4.55 2.56 3.60 4.13 4.69 0.06 105.13%
P/NAPS 0.68 0.74 1.31 0.80 0.79 0.76 0.56 3.28%

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