[ATLAN] QoQ Cumulative Quarter Result on 31-May-2017 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
13-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
31-May-2017 [#1]
Profit Trend
QoQ- -79.05%
YoY- -27.13%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 826,335 602,731 416,664 217,305 809,435 613,017 431,396 54.42%
PBT 91,286 53,240 44,634 23,250 96,553 74,645 46,826 56.24%
Tax -24,961 -17,984 -13,086 -6,394 -20,954 -17,181 -12,490 58.86%
NP 66,325 35,256 31,548 16,856 75,599 57,464 34,336 55.28%
-
NP to SH 49,033 22,680 21,070 11,426 54,536 41,944 25,268 55.76%
-
Tax Rate 27.34% 33.78% 29.32% 27.50% 21.70% 23.02% 26.67% -
Total Cost 760,010 567,475 385,116 200,449 733,836 555,553 397,060 54.34%
-
Net Worth 532,664 489,544 499,690 509,836 479,398 492,081 474,325 8.06%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div 53,266 53,266 27,901 15,219 57,071 57,071 31,706 41.45%
Div Payout % 108.63% 234.86% 132.42% 133.20% 104.65% 136.07% 125.48% -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 532,664 489,544 499,690 509,836 479,398 492,081 474,325 8.06%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 8.03% 5.85% 7.57% 7.76% 9.34% 9.37% 7.96% -
ROE 9.21% 4.63% 4.22% 2.24% 11.38% 8.52% 5.33% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 325.78 237.62 164.27 85.67 319.11 241.68 170.08 54.41%
EPS 19.33 8.94 8.31 4.50 21.50 16.54 9.96 55.77%
DPS 21.00 21.00 11.00 6.00 22.50 22.50 12.50 41.45%
NAPS 2.10 1.93 1.97 2.01 1.89 1.94 1.87 8.06%
Adjusted Per Share Value based on latest NOSH - 253,650
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 325.78 237.62 164.27 85.67 319.11 241.68 170.08 54.41%
EPS 19.33 8.94 8.31 4.50 21.50 16.54 9.96 55.77%
DPS 21.00 21.00 11.00 6.00 22.50 22.50 12.50 41.45%
NAPS 2.10 1.93 1.97 2.01 1.89 1.94 1.87 8.06%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 4.65 4.36 4.26 4.75 4.83 4.99 5.08 -
P/RPS 1.43 1.83 2.59 5.54 1.51 2.06 2.99 -38.92%
P/EPS 24.05 48.76 51.28 105.45 22.46 30.18 51.00 -39.49%
EY 4.16 2.05 1.95 0.95 4.45 3.31 1.96 65.38%
DY 4.52 4.82 2.58 1.26 4.66 4.51 2.46 50.18%
P/NAPS 2.21 2.26 2.16 2.36 2.56 2.57 2.72 -12.96%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 26/04/18 11/01/18 12/10/17 13/07/17 27/04/17 13/01/17 13/10/16 -
Price 4.58 4.28 4.25 4.57 4.88 4.88 4.86 -
P/RPS 1.41 1.80 2.59 5.33 1.53 2.02 2.86 -37.67%
P/EPS 23.69 47.87 51.16 101.45 22.70 29.51 48.79 -38.30%
EY 4.22 2.09 1.95 0.99 4.41 3.39 2.05 62.03%
DY 4.59 4.91 2.59 1.31 4.61 4.61 2.57 47.36%
P/NAPS 2.18 2.22 2.16 2.27 2.58 2.52 2.60 -11.11%

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