[ATLAN] QoQ Annualized Quarter Result on 28-Feb-2018 [#4]

Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
28-Feb-2018 [#4]
Profit Trend
QoQ- 62.15%
YoY- -10.09%
View:
Show?
Annualized Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 741,177 680,994 682,128 826,335 803,641 833,328 869,220 -10.07%
PBT 84,278 77,574 66,264 91,286 70,986 89,268 93,000 -6.34%
Tax -18,820 -18,836 -20,900 -24,961 -23,978 -26,172 -25,576 -18.47%
NP 65,458 58,738 45,364 66,325 47,008 63,096 67,424 -1.95%
-
NP to SH 45,490 40,858 29,520 49,033 30,240 42,140 45,704 -0.31%
-
Tax Rate 22.33% 24.28% 31.54% 27.34% 33.78% 29.32% 27.50% -
Total Cost 675,718 622,256 636,764 760,010 756,633 770,232 801,796 -10.76%
-
Net Worth 540,274 527,591 540,274 532,664 489,544 499,690 509,836 3.93%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div 67,639 50,730 101,460 53,266 71,022 55,803 60,876 7.26%
Div Payout % 148.69% 124.16% 343.70% 108.63% 234.86% 132.42% 133.20% -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 540,274 527,591 540,274 532,664 489,544 499,690 509,836 3.93%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 8.83% 8.63% 6.65% 8.03% 5.85% 7.57% 7.76% -
ROE 8.42% 7.74% 5.46% 9.21% 6.18% 8.43% 8.96% -
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 292.20 268.48 268.92 325.78 316.83 328.53 342.68 -10.07%
EPS 17.93 16.10 11.64 19.33 11.92 16.62 18.00 -0.25%
DPS 26.67 20.00 40.00 21.00 28.00 22.00 24.00 7.27%
NAPS 2.13 2.08 2.13 2.10 1.93 1.97 2.01 3.93%
Adjusted Per Share Value based on latest NOSH - 253,650
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 292.20 268.48 268.92 325.78 316.83 328.53 342.68 -10.07%
EPS 17.93 16.10 11.64 19.33 11.92 16.62 18.00 -0.25%
DPS 26.67 20.00 40.00 21.00 28.00 22.00 24.00 7.27%
NAPS 2.13 2.08 2.13 2.10 1.93 1.97 2.01 3.93%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 4.45 4.48 4.39 4.65 4.36 4.26 4.75 -
P/RPS 1.52 1.67 1.63 1.43 1.38 1.30 1.39 6.13%
P/EPS 24.81 27.81 37.72 24.05 36.57 25.64 26.36 -3.95%
EY 4.03 3.60 2.65 4.16 2.73 3.90 3.79 4.17%
DY 5.99 4.46 9.11 4.52 6.42 5.16 5.05 12.04%
P/NAPS 2.09 2.15 2.06 2.21 2.26 2.16 2.36 -7.77%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 10/01/19 11/10/18 12/07/18 26/04/18 11/01/18 12/10/17 13/07/17 -
Price 4.40 4.45 4.50 4.58 4.28 4.25 4.57 -
P/RPS 1.51 1.66 1.67 1.41 1.35 1.29 1.33 8.82%
P/EPS 24.53 27.63 38.67 23.69 35.90 25.58 25.36 -2.19%
EY 4.08 3.62 2.59 4.22 2.79 3.91 3.94 2.35%
DY 6.06 4.49 8.89 4.59 6.54 5.18 5.25 10.02%
P/NAPS 2.07 2.14 2.11 2.18 2.22 2.16 2.27 -5.95%

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