[ATLAN] QoQ Annualized Quarter Result on 31-May-2018 [#1]

Announcement Date
12-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
31-May-2018 [#1]
Profit Trend
QoQ- -39.8%
YoY- -35.41%
View:
Show?
Annualized Quarter Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 774,916 741,177 680,994 682,128 826,335 803,641 833,328 -4.74%
PBT 76,827 84,278 77,574 66,264 91,286 70,986 89,268 -9.54%
Tax -17,688 -18,820 -18,836 -20,900 -24,961 -23,978 -26,172 -23.04%
NP 59,139 65,458 58,738 45,364 66,325 47,008 63,096 -4.23%
-
NP to SH 39,896 45,490 40,858 29,520 49,033 30,240 42,140 -3.59%
-
Tax Rate 23.02% 22.33% 24.28% 31.54% 27.34% 33.78% 29.32% -
Total Cost 715,777 675,718 622,256 636,764 760,010 756,633 770,232 -4.78%
-
Net Worth 519,982 540,274 527,591 540,274 532,664 489,544 499,690 2.69%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div 50,730 67,639 50,730 101,460 53,266 71,022 55,803 -6.17%
Div Payout % 127.16% 148.69% 124.16% 343.70% 108.63% 234.86% 132.42% -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 519,982 540,274 527,591 540,274 532,664 489,544 499,690 2.69%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 7.63% 8.83% 8.63% 6.65% 8.03% 5.85% 7.57% -
ROE 7.67% 8.42% 7.74% 5.46% 9.21% 6.18% 8.43% -
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 305.51 292.20 268.48 268.92 325.78 316.83 328.53 -4.74%
EPS 15.73 17.93 16.10 11.64 19.33 11.92 16.62 -3.61%
DPS 20.00 26.67 20.00 40.00 21.00 28.00 22.00 -6.17%
NAPS 2.05 2.13 2.08 2.13 2.10 1.93 1.97 2.69%
Adjusted Per Share Value based on latest NOSH - 253,650
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 305.51 292.20 268.48 268.92 325.78 316.83 328.53 -4.74%
EPS 15.73 17.93 16.10 11.64 19.33 11.92 16.62 -3.61%
DPS 20.00 26.67 20.00 40.00 21.00 28.00 22.00 -6.17%
NAPS 2.05 2.13 2.08 2.13 2.10 1.93 1.97 2.69%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 4.40 4.45 4.48 4.39 4.65 4.36 4.26 -
P/RPS 1.44 1.52 1.67 1.63 1.43 1.38 1.30 7.07%
P/EPS 27.97 24.81 27.81 37.72 24.05 36.57 25.64 5.98%
EY 3.57 4.03 3.60 2.65 4.16 2.73 3.90 -5.73%
DY 4.55 5.99 4.46 9.11 4.52 6.42 5.16 -8.06%
P/NAPS 2.15 2.09 2.15 2.06 2.21 2.26 2.16 -0.30%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 25/04/19 10/01/19 11/10/18 12/07/18 26/04/18 11/01/18 12/10/17 -
Price 4.48 4.40 4.45 4.50 4.58 4.28 4.25 -
P/RPS 1.47 1.51 1.66 1.67 1.41 1.35 1.29 9.12%
P/EPS 28.48 24.53 27.63 38.67 23.69 35.90 25.58 7.44%
EY 3.51 4.08 3.62 2.59 4.22 2.79 3.91 -6.96%
DY 4.46 6.06 4.49 8.89 4.59 6.54 5.18 -9.52%
P/NAPS 2.19 2.07 2.14 2.11 2.18 2.22 2.16 0.92%

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