[ATLAN] QoQ Annualized Quarter Result on 31-Aug-2016 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
13-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
31-Aug-2016 [#2]
Profit Trend
QoQ- -19.43%
YoY- 43.45%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Revenue 869,220 809,435 817,356 862,792 927,080 768,058 768,058 10.36%
PBT 93,000 96,553 99,526 93,652 103,960 83,393 83,064 9.42%
Tax -25,576 -20,954 -22,908 -24,980 -22,688 -27,029 -27,029 -4.30%
NP 67,424 75,599 76,618 68,672 81,272 56,364 56,035 15.88%
-
NP to SH 45,704 54,536 55,925 50,536 62,724 43,084 42,813 5.34%
-
Tax Rate 27.50% 21.70% 23.02% 26.67% 21.82% 32.41% 32.54% -
Total Cost 801,796 733,836 740,737 794,120 845,808 711,694 712,023 9.92%
-
Net Worth 509,836 479,398 492,081 474,325 428,668 398,230 395,693 22.38%
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Div 60,876 57,071 76,095 63,412 126,825 44,388 44,388 28.62%
Div Payout % 133.20% 104.65% 136.07% 125.48% 202.20% 103.03% 103.68% -
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Net Worth 509,836 479,398 492,081 474,325 428,668 398,230 395,693 22.38%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
NP Margin 7.76% 9.34% 9.37% 7.96% 8.77% 7.34% 7.30% -
ROE 8.96% 11.38% 11.37% 10.65% 14.63% 10.82% 10.82% -
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 342.68 319.11 322.24 340.15 365.50 302.80 302.80 10.36%
EPS 18.00 21.50 22.05 19.92 24.72 16.99 16.88 5.25%
DPS 24.00 22.50 30.00 25.00 50.00 17.50 17.50 28.62%
NAPS 2.01 1.89 1.94 1.87 1.69 1.57 1.56 22.38%
Adjusted Per Share Value based on latest NOSH - 253,650
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 342.68 319.11 322.24 340.15 365.50 302.80 302.80 10.36%
EPS 18.00 21.50 22.05 19.92 24.72 16.99 16.88 5.25%
DPS 24.00 22.50 30.00 25.00 50.00 17.50 17.50 28.62%
NAPS 2.01 1.89 1.94 1.87 1.69 1.57 1.56 22.38%
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 -
Price 4.75 4.83 4.99 5.08 5.20 4.37 4.37 -
P/RPS 1.39 1.51 1.55 1.49 1.42 1.44 1.44 -2.77%
P/EPS 26.36 22.46 22.63 25.50 21.03 25.73 25.89 1.44%
EY 3.79 4.45 4.42 3.92 4.76 3.89 3.86 -1.44%
DY 5.05 4.66 6.01 4.92 9.62 4.00 4.00 20.41%
P/NAPS 2.36 2.56 2.57 2.72 3.08 2.78 2.80 -12.73%
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 13/07/17 27/04/17 13/01/17 13/10/16 14/07/16 28/04/16 - -
Price 4.57 4.88 4.88 4.86 5.20 5.25 0.00 -
P/RPS 1.33 1.53 1.51 1.43 1.42 1.73 0.00 -
P/EPS 25.36 22.70 22.13 24.39 21.03 30.91 0.00 -
EY 3.94 4.41 4.52 4.10 4.76 3.24 0.00 -
DY 5.25 4.61 6.15 5.14 9.62 3.33 0.00 -
P/NAPS 2.27 2.58 2.52 2.60 3.08 3.34 0.00 -

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