[ARANK] YoY TTM Result on 31-Oct-2012 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
20-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -0.5%
YoY- 3.38%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 483,369 491,511 467,759 398,656 426,006 371,452 311,700 7.58%
PBT 11,073 11,756 9,434 7,903 7,714 8,107 -8,879 -
Tax 466 -1,661 -1,165 -686 -733 -2,506 2,655 -25.16%
NP 11,539 10,095 8,269 7,217 6,981 5,601 -6,224 -
-
NP to SH 11,393 9,783 8,110 7,217 6,981 5,601 -6,224 -
-
Tax Rate -4.21% 14.13% 12.35% 8.68% 9.50% 30.91% - -
Total Cost 471,830 481,416 459,490 391,439 419,025 365,851 317,924 6.79%
-
Net Worth 92,399 83,999 76,799 0 62,438 57,532 53,669 9.47%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 2,700 2,703 2,694 2,400 23 15 15 137.52%
Div Payout % 23.70% 27.64% 33.22% 33.25% 0.34% 0.28% 0.00% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 92,399 83,999 76,799 0 62,438 57,532 53,669 9.47%
NOSH 120,000 120,000 120,000 80,000 80,049 79,906 80,103 6.96%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 2.39% 2.05% 1.77% 1.81% 1.64% 1.51% -2.00% -
ROE 12.33% 11.65% 10.56% 0.00% 11.18% 9.74% -11.60% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 402.81 409.59 389.80 498.32 532.18 464.86 389.12 0.57%
EPS 9.49 8.15 6.76 9.02 8.72 7.01 -7.77 -
DPS 2.25 2.25 2.25 3.00 0.03 0.02 0.02 119.63%
NAPS 0.77 0.70 0.64 0.00 0.78 0.72 0.67 2.34%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 270.41 274.96 261.68 223.02 238.32 207.80 174.37 7.58%
EPS 6.37 5.47 4.54 4.04 3.91 3.13 -3.48 -
DPS 1.51 1.51 1.51 1.34 0.01 0.01 0.01 130.67%
NAPS 0.5169 0.4699 0.4296 0.00 0.3493 0.3219 0.3002 9.47%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.515 0.64 0.44 0.56 0.405 0.44 0.38 -
P/RPS 0.13 0.16 0.11 0.11 0.08 0.09 0.10 4.46%
P/EPS 5.42 7.85 6.51 6.21 4.64 6.28 -4.89 -
EY 18.44 12.74 15.36 16.11 21.53 15.93 -20.45 -
DY 4.37 3.52 5.11 5.36 0.07 0.05 0.05 110.58%
P/NAPS 0.67 0.91 0.69 0.00 0.52 0.61 0.57 2.72%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 08/12/15 10/12/14 12/12/13 20/12/12 07/12/11 10/12/10 22/12/09 -
Price 0.535 0.58 0.495 0.56 0.45 0.46 0.40 -
P/RPS 0.13 0.14 0.13 0.11 0.08 0.10 0.10 4.46%
P/EPS 5.64 7.11 7.32 6.21 5.16 6.56 -5.15 -
EY 17.75 14.06 13.65 16.11 19.38 15.24 -19.42 -
DY 4.21 3.88 4.55 5.36 0.07 0.04 0.05 109.28%
P/NAPS 0.69 0.83 0.77 0.00 0.58 0.64 0.60 2.35%

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