[ATLAN] QoQ Annualized Quarter Result on 30-Nov-2018 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
10-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
30-Nov-2018 [#3]
Profit Trend
QoQ- 11.34%
YoY- 50.43%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 731,574 792,652 774,916 741,177 680,994 682,128 826,335 -7.77%
PBT 48,762 60,360 76,827 84,278 77,574 66,264 91,286 -34.09%
Tax -17,568 -21,440 -17,688 -18,820 -18,836 -20,900 -24,961 -20.82%
NP 31,194 38,920 59,139 65,458 58,738 45,364 66,325 -39.43%
-
NP to SH 22,332 28,316 39,896 45,490 40,858 29,520 49,033 -40.71%
-
Tax Rate 36.03% 35.52% 23.02% 22.33% 24.28% 31.54% 27.34% -
Total Cost 700,380 753,732 715,777 675,718 622,256 636,764 760,010 -5.28%
-
Net Worth 517,445 525,055 519,982 540,274 527,591 540,274 532,664 -1.90%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div 50,730 50,730 50,730 67,639 50,730 101,460 53,266 -3.19%
Div Payout % 227.16% 179.16% 127.16% 148.69% 124.16% 343.70% 108.63% -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 517,445 525,055 519,982 540,274 527,591 540,274 532,664 -1.90%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 4.26% 4.91% 7.63% 8.83% 8.63% 6.65% 8.03% -
ROE 4.32% 5.39% 7.67% 8.42% 7.74% 5.46% 9.21% -
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 288.42 312.50 305.51 292.20 268.48 268.92 325.78 -7.77%
EPS 8.80 11.16 15.73 17.93 16.10 11.64 19.33 -40.73%
DPS 20.00 20.00 20.00 26.67 20.00 40.00 21.00 -3.19%
NAPS 2.04 2.07 2.05 2.13 2.08 2.13 2.10 -1.90%
Adjusted Per Share Value based on latest NOSH - 253,650
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 288.42 312.50 305.51 292.20 268.48 268.92 325.78 -7.77%
EPS 8.80 11.16 15.73 17.93 16.10 11.64 19.33 -40.73%
DPS 20.00 20.00 20.00 26.67 20.00 40.00 21.00 -3.19%
NAPS 2.04 2.07 2.05 2.13 2.08 2.13 2.10 -1.90%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 4.17 4.38 4.40 4.45 4.48 4.39 4.65 -
P/RPS 1.45 1.40 1.44 1.52 1.67 1.63 1.43 0.92%
P/EPS 47.36 39.24 27.97 24.81 27.81 37.72 24.05 56.91%
EY 2.11 2.55 3.57 4.03 3.60 2.65 4.16 -36.32%
DY 4.80 4.57 4.55 5.99 4.46 9.11 4.52 4.07%
P/NAPS 2.04 2.12 2.15 2.09 2.15 2.06 2.21 -5.18%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 10/10/19 12/07/19 25/04/19 10/01/19 11/10/18 12/07/18 26/04/18 -
Price 4.12 4.12 4.48 4.40 4.45 4.50 4.58 -
P/RPS 1.43 1.32 1.47 1.51 1.66 1.67 1.41 0.94%
P/EPS 46.80 36.91 28.48 24.53 27.63 38.67 23.69 57.24%
EY 2.14 2.71 3.51 4.08 3.62 2.59 4.22 -36.32%
DY 4.85 4.85 4.46 6.06 4.49 8.89 4.59 3.73%
P/NAPS 2.02 1.99 2.19 2.07 2.14 2.11 2.18 -4.94%

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