ARANK | A-RANK BHD
0.530 (-0.93%)
T-O (am): 0.000 (08:59:00)
Last updated: 10:20
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 Mar 24 | Q2 Jan 24 | 2 | 31 Jul 24 | 170.30 | 3.20 | 2.87 | 1.7% | 0.00 | 1.64 | 5.8% | 10.0% | 10.6% | 1.3% | ||||||||
| 05 Dec 23 | Q1 Oct 23 | 1 | 31 Jul 24 | 180.78 | 3.55 | 3.21 | 1.8% | 0.00 | 1.83 | 4.3% | 14.3% | 27.2% | 8.9% | ||||||||
| 26 Sep 23 | Q4 Jul 23 | 4 | 31 Jul 23 | 173.24 | 4.76 | 4.42 | 2.5% | 2.50 | 2.52 | 7.5% | 9.1% | 42.2% | 13.1% | ||||||||
| 27 Jun 23 | Q3 Apr 23 | 3 | 31 Jul 23 | 161.10 | 3.03 | 3.11 | 1.9% | 0.00 | 1.77 | 4.0% | 19.5% | 6.7% | 41.1% | ||||||||
| 28 Mar 23 | Q2 Jan 23 | 2 | 31 Jul 23 | 154.87 | 3.18 | 2.91 | 1.9% | 0.00 | 1.66 | 2.1% | 25.0% | 17.5% | 36.2% | ||||||||
| 05 Dec 22 | Q1 Oct 22 | 1 | 31 Jul 23 | 158.17 | 4.07 | 3.53 | 2.2% | 0.00 | 2.02 | 17.0% | 12.4% | 30.6% | 5.6% | ||||||||
| 28 Sep 22 | Q4 Jul 22 | 4 | 31 Jul 22 | 190.63 | 6.23 | 5.08 | 2.7% | 2.75 | 2.91 | 4.7% | 83.2% | 3.6% | 1935.4% | ||||||||
| 29 Jun 22 | Q3 Apr 22 | 3 | 31 Jul 22 | 200.04 | 6.11 | 5.28 | 2.6% | 0.00 | 3.02 | 3.2% | 9.4% | 15.5% | 11.6% | ||||||||
| 30 Mar 22 | Q2 Jan 22 | 2 | 31 Jul 22 | 206.61 | 5.23 | 4.57 | 2.2% | 0.00 | 2.61 | 14.4% | 47.5% | 22.1% | 48.8% | ||||||||
| 08 Dec 21 | Q1 Oct 21 | 1 | 31 Jul 22 | 180.63 | 3.44 | 3.74 | 2.1% | 0.00 | 2.15 | 73.6% | 32.5% | 1450.2% | 34.4% | ||||||||
| 29 Sep 21 | Q4 Jul 21 | 4 | 31 Jul 21 | 104.03 | -0.92 | -0.28 | -0.3% | 2.25 | -0.16 | 43.1% | 22.5% | 105.9% | 114.9% | ||||||||
| 23 Jun 21 | Q3 Apr 21 | 3 | 31 Jul 21 | 182.91 | 6.01 | 4.73 | 2.6% | 0.00 | 2.76 | 30.5% | 123.1% | 54.1% | 1067.7% | ||||||||
| 29 Mar 21 | Q2 Jan 21 | 2 | 31 Jul 21 | 140.12 | 3.88 | 3.07 | 2.2% | 0.00 | 1.80 | 2.8% | 22.8% | 10.3% | 39.7% | ||||||||
| 09 Dec 20 | Q1 Oct 20 | 1 | 31 Jul 21 | 136.37 | 3.23 | 2.78 | 2.0% | 0.00 | 1.64 | 60.6% | 1.0% | 50.0% | 13.8% | ||||||||
| 24 Sep 20 | Q4 Jul 20 | 4 | 31 Jul 20 | 84.90 | 1.66 | 1.85 | 2.2% | 2.00 | 1.09 | 3.6% | 29.7% | 357.8% | 44.4% | ||||||||
| 24 Jun 20 | Q3 Apr 20 | 3 | 31 Jul 20 | 81.97 | 0.49 | 0.41 | 0.5% | 0.00 | 0.24 | 28.2% | 27.3% | 81.6% | 83.7% | ||||||||
| 25 Mar 20 | Q2 Jan 20 | 2 | 31 Jul 20 | 114.12 | 3.18 | 2.20 | 1.9% | 0.00 | 1.29 | 17.2% | 8.2% | 32.0% | 24.3% | ||||||||
| 04 Dec 19 | Q1 Oct 19 | 1 | 31 Jul 20 | 137.80 | 4.27 | 3.23 | 2.3% | 0.00 | 1.90 | 14.1% | 10.7% | 3.2% | 33.4% | ||||||||
| 30 Sep 19 | Q4 Jul 19 | 4 | 31 Jul 19 | 120.83 | 4.21 | 3.33 | 2.8% | 2.50 | 1.97 | 7.2% | 0.2% | 34.3% | 24.0% | ||||||||
| 26 Jun 19 | Q3 Apr 19 | 3 | 31 Jul 19 | 112.70 | 3.58 | 2.48 | 2.2% | 0.00 | 1.47 | 9.3% | 6.0% | 14.4% | 27.9% | ||||||||
| 27 Mar 19 | Q2 Jan 19 | 2 | 31 Jul 19 | 124.24 | 3.62 | 2.90 | 2.3% | 0.00 | 1.72 | 0.2% | 9.9% | 19.9% | 6.1% | ||||||||
| 12 Dec 18 | Q1 Oct 18 | 1 | 31 Jul 19 | 124.46 | 3.73 | 2.42 | 1.9% | 0.00 | 2.01 | 3.2% | 3.6% | 44.9% | 19.8% | ||||||||
| 26 Sep 18 | Q4 Jul 18 | 4 | 31 Jul 18 | 120.56 | 4.53 | 4.39 | 3.6% | 3.25 | 3.66 | 0.6% | 15.5% | 27.4% | 14.7% | ||||||||
| 29 Jun 18 | Q3 Apr 18 | 3 | 31 Jul 18 | 119.84 | 4.38 | 3.45 | 2.9% | 0.00 | 2.87 | 13.1% | 0.3% | 11.5% | 12.4% | ||||||||
| 28 Mar 18 | Q2 Jan 18 | 2 | 31 Jul 18 | 137.94 | 4.22 | 3.09 | 2.2% | 0.00 | 2.58 | 14.9% | 20.4% | 2.5% | 18.2% | ||||||||
| 08 Dec 17 | Q1 Oct 17 | 1 | 31 Jul 18 | 120.09 | 4.12 | 3.02 | 2.5% | 0.00 | 2.51 | 15.1% | 3.0% | 21.2% | 35.2% | ||||||||
| 27 Sep 17 | Q4 Jul 17 | 4 | 31 Jul 17 | 104.36 | 4.51 | 3.83 | 3.7% | 3.25 | 3.19 | 12.7% | 8.3% | 2.7% | 28.7% | ||||||||
| 15 Jun 17 | Q3 Apr 17 | 3 | 31 Jul 17 | 119.50 | 5.12 | 3.93 | 3.3% | 0.00 | 3.28 | 4.3% | 4.2% | 4.1% | 18.5% | ||||||||
| 29 Mar 17 | Q2 Jan 17 | 2 | 31 Jul 17 | 114.58 | 4.88 | 3.78 | 3.3% | 0.00 | 3.15 | 7.4% | 10.5% | 18.8% | 10.4% | ||||||||
| 07 Dec 16 | Q1 Oct 16 | 1 | 31 Jul 17 | 123.78 | 5.17 | 4.66 | 3.8% | 0.00 | 3.88 | 8.7% | 2.7% | 13.3% | 24.9% | ||||||||
| 28 Sep 16 | Q4 Jul 16 | 4 | 31 Jul 16 | 113.86 | 3.54 | 5.37 | 4.7% | 3.00 | 4.47 | 0.7% | 1.4% | 61.6% | 35.3% | ||||||||
| 27 Jun 16 | Q3 Apr 16 | 3 | 31 Jul 16 | 114.69 | 3.49 | 3.32 | 2.9% | 0.00 | 2.77 | 10.4% | 2.7% | 3.0% | 116.1% | ||||||||
| 22 Mar 16 | Q2 Jan 16 | 2 | 31 Jul 16 | 128.07 | 4.06 | 3.42 | 2.7% | 0.00 | 2.85 | 0.7% | 4.3% | 8.1% | 58.2% | ||||||||
| 08 Dec 15 | Q1 Oct 15 | 1 | 31 Jul 16 | 127.22 | 4.32 | 3.73 | 2.9% | 0.00 | 3.11 | 10.2% | 2.0% | 6.1% | 40.7% | ||||||||
| 28 Sep 15 | Q4 Jul 15 | 4 | 31 Jul 15 | 115.47 | 1.93 | 3.97 | 3.4% | 2.25 | 3.31 | 2.1% | 6.4% | 158.1% | 32.6% | ||||||||
| 23 Jun 15 | Q3 Apr 15 | 3 | 31 Jul 15 | 117.92 | 2.10 | 1.54 | 1.3% | 0.00 | 1.28 | 3.9% | 2.9% | 28.9% | 20.0% | ||||||||
| 27 Mar 15 | 31/01/15 | 2 | 31/07/15 | 122.76 | 2.73 | 2.16 | 1.8% | 0.00 | 1.80 | 5.4% | 0.8% | 18.4% | 2.6% |
Historical Dividends
Financial Ratios
| EPS | 7.61 sen |
| Trailing PE (Sector Median: 17.1) | 6.9 |
| PEG | 6.9 |
| Altman Z | 3.1 |
| Beaver | 0.127 |
| Current Ratio | 2.11 |
| Debt-Equity (DE) Ratio | 0.93 |
| FCF Yield | 13.45 % |
| Revenue QoQ | -5.8 % |
| Revenue YoY | 9.96% |
| Profit QoQ | -10.61 % |
| Profit YoY | -1.34 % |
| Profit Margin (Sector Median: 3.1) | 1.99 % |
| ROE (ROIC: 6.26) | 7.8 % |
| Dividend Per Share (DPS) | 2.5 sen |
| Dividend Yield (DY) | 4.72 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 17.1) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.1) | |
| ROE (ROIC: 6.38) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.98 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 2.87 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 5.54 |
| Expected Revenue (M) | 251.85 |
| Expected Growth (%) | -2.0 |
Directors Share Purchases (Beta)
MR GAN CHOON SUN reduced 200000.0 units announced on 08 Nov 2022 at ~RM0.53
MR GAN CHOON SUN reduced 100000.0 units announced on 15 Oct 2021 at ~RM0.64
DATO' SHAHRIR BIN ABDUL JALIL reduced 140000.0 units announced on 01 Jun 2021 at ~RM0.57
DATO' SHAHRIR BIN ABDUL JALIL reduced 140000.0 units announced on 12 May 2021 at ~RM0.72
MR GAN CHOON SUN reduced 100000.0 units announced on 10 May 2021 at ~RM0.74
TUAN HAJI AHMED AZHAR BIN ABDULLAH reduced 80000.0 units announced on 03 May 2021 at ~RM0.665
MR GAN CHOON SUN reduced 100000.0 units announced on 03 May 2021 at ~RM0.72
DR LEONG CHIK WENG reduced 280000.0 units announced on 19 Apr 2021 at ~RM0.68
MR GAN CHOON SUN reduced 150000.0 units announced on 15 Apr 2021 at ~RM0.71
MR GAN CHOON SUN reduced 200000.0 units announced on 12 Apr 2021 at ~RM0.595
TUAN HAJI AHMED AZHAR BIN ABDULLAH reduced 200000.0 units announced on 12 Apr 2021 at ~RM0.63
MR GAN CHOON SUN reduced 300000.0 units announced on 31 Dec 2020 at ~RM0.605
Summary
Market Cap: 94 M.
Number of Shares: 178 M.
Adjusted Float: 54.1%.
Stock highly correlated with
MAYU (64%)
REACH (61%)
LYC (56%)
SCIPACK (56%)
ARANK Berhad is Malaysia's largest aluminium remelt factory and secondary aluminium billet supplier. It has a variety of testing equipment, including ultrasonic fault detectors, light emission spectrometers, an Alscan hydrogen analyser, and an optical microscope with an Olympus software solution, all of which enable sophisticated evaluation of the quality achieved during the casting and homogenising processes. They are also Asia's largest supplier of secondary aluminium extrusion billets.
Sectors: Industrial Products, Aluminium, Metals, Industrial Products & Services
Code: 7214
Website: http://www.arank.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 29-Sep-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Bank of Singapore Ltd | 24.9% | 23.59 |
| Chih-Chang Lin | 10.56% | 10.0 |
| Tan Wan Lay | 10.46% | 9.91 |
| Sam Kwai Sim | 3.81% | 3.61 |
| Fairways Assets Investment Ltd | 3.52% | 3.33 |
| Mablewood International Holding Ltd | 3.09% | 2.93 |
| Meyer Capital Holding Ltd | 2.35% | 2.23 |
| Teo Kwee Hock | 1.4% | 1.33 |
| LB Aluminium Berhad | 1.17% | 1.11 |
| Lee Heng Yee | 1.06% | 1.0 |
| Lim Khuan Eng | 1.06% | 1.0 |
| Lim Kuan Gin | 1.05% | 0.99 |
| Teo Siew Lai | 0.73% | 0.69 |
| Mohd Najib Bin Mashhor | 0.62% | 0.59 |
| Loh Boon Hong | 0.56% | 0.53 |
| Gan Choon Sun | 0.48% | 0.45 |
| Tan Teck Peng | 0.43% | 0.41 |
| Lee Haw Ming | 0.39% | 0.37 |
| Ta Kin Yan | 0.39% | 0.37 |
| JCA Builders (Malaysia) Sdn Bhd | 0.37% | 0.35 |
| Loh Lai Kim | 0.34% | 0.32 |
| Wong Kong Nyok | 0.34% | 0.32 |
| Liew Seong Kin | 0.33% | 0.31 |
| Tan Tze | 0.31% | 0.29 |
| Toh Su See | 0.29% | 0.27 |
| Chua Eng Ho Wa'A @ Chua Eng Wah | 0.28% | 0.27 |
| Lee Chin Poh | 0.28% | 0.27 |
| Wong Cheng Khein @ Wong Chen Chee | 0.28% | 0.27 |
| Chua Sing Keong | 0.27% | 0.26 |
| Mah Yoke Lian | 0.27% | 0.26 |