[ATLAN] QoQ Cumulative Quarter Result on 30-Nov-2017 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
11-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
30-Nov-2017 [#3]
Profit Trend
QoQ- 7.64%
YoY- -45.93%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 340,497 170,532 826,335 602,731 416,664 217,305 809,435 -43.76%
PBT 38,787 16,566 91,286 53,240 44,634 23,250 96,553 -45.46%
Tax -9,418 -5,225 -24,961 -17,984 -13,086 -6,394 -20,954 -41.23%
NP 29,369 11,341 66,325 35,256 31,548 16,856 75,599 -46.66%
-
NP to SH 20,429 7,380 49,033 22,680 21,070 11,426 54,536 -47.94%
-
Tax Rate 24.28% 31.54% 27.34% 33.78% 29.32% 27.50% 21.70% -
Total Cost 311,128 159,191 760,010 567,475 385,116 200,449 733,836 -43.47%
-
Net Worth 527,591 540,274 532,664 489,544 499,690 509,836 479,398 6.57%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div 25,365 25,365 53,266 53,266 27,901 15,219 57,071 -41.67%
Div Payout % 124.16% 343.70% 108.63% 234.86% 132.42% 133.20% 104.65% -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 527,591 540,274 532,664 489,544 499,690 509,836 479,398 6.57%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 8.63% 6.65% 8.03% 5.85% 7.57% 7.76% 9.34% -
ROE 3.87% 1.37% 9.21% 4.63% 4.22% 2.24% 11.38% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 134.24 67.23 325.78 237.62 164.27 85.67 319.11 -43.76%
EPS 8.05 2.91 19.33 8.94 8.31 4.50 21.50 -47.95%
DPS 10.00 10.00 21.00 21.00 11.00 6.00 22.50 -41.67%
NAPS 2.08 2.13 2.10 1.93 1.97 2.01 1.89 6.57%
Adjusted Per Share Value based on latest NOSH - 253,650
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 134.24 67.23 325.78 237.62 164.27 85.67 319.11 -43.76%
EPS 8.05 2.91 19.33 8.94 8.31 4.50 21.50 -47.95%
DPS 10.00 10.00 21.00 21.00 11.00 6.00 22.50 -41.67%
NAPS 2.08 2.13 2.10 1.93 1.97 2.01 1.89 6.57%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 4.48 4.39 4.65 4.36 4.26 4.75 4.83 -
P/RPS 3.34 6.53 1.43 1.83 2.59 5.54 1.51 69.51%
P/EPS 55.62 150.88 24.05 48.76 51.28 105.45 22.46 82.73%
EY 1.80 0.66 4.16 2.05 1.95 0.95 4.45 -45.21%
DY 2.23 2.28 4.52 4.82 2.58 1.26 4.66 -38.73%
P/NAPS 2.15 2.06 2.21 2.26 2.16 2.36 2.56 -10.95%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 11/10/18 12/07/18 26/04/18 11/01/18 12/10/17 13/07/17 27/04/17 -
Price 4.45 4.50 4.58 4.28 4.25 4.57 4.88 -
P/RPS 3.31 6.69 1.41 1.80 2.59 5.33 1.53 67.03%
P/EPS 55.25 154.66 23.69 47.87 51.16 101.45 22.70 80.64%
EY 1.81 0.65 4.22 2.09 1.95 0.99 4.41 -44.68%
DY 2.25 2.22 4.59 4.91 2.59 1.31 4.61 -37.92%
P/NAPS 2.14 2.11 2.18 2.22 2.16 2.27 2.58 -11.68%

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