[ATLAN] QoQ TTM Result on 30-Nov-2016 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
13-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
30-Nov-2016 [#3]
Profit Trend
QoQ- 10.58%
YoY- 17.1%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 794,704 794,971 809,436 808,583 822,528 816,728 777,162 1.49%
PBT 94,363 93,815 96,555 100,064 97,305 99,383 86,150 6.24%
Tax -21,550 -21,676 -20,954 -26,283 -30,694 -29,720 -30,060 -19.85%
NP 72,813 72,139 75,601 73,781 66,611 69,663 56,090 18.94%
-
NP to SH 50,341 50,284 54,539 53,773 48,627 52,704 41,719 13.30%
-
Tax Rate 22.84% 23.11% 21.70% 26.27% 31.54% 29.90% 34.89% -
Total Cost 721,891 722,832 733,835 734,802 755,917 747,065 721,072 0.07%
-
Net Worth 499,690 509,836 479,398 492,081 474,325 428,668 398,230 16.28%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div 53,266 40,584 57,071 57,071 31,706 31,706 19,023 98.28%
Div Payout % 105.81% 80.71% 104.64% 106.13% 65.20% 60.16% 45.60% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 499,690 509,836 479,398 492,081 474,325 428,668 398,230 16.28%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 9.16% 9.07% 9.34% 9.12% 8.10% 8.53% 7.22% -
ROE 10.07% 9.86% 11.38% 10.93% 10.25% 12.29% 10.48% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 313.31 313.41 319.12 318.78 324.28 321.99 306.39 1.49%
EPS 19.85 19.82 21.50 21.20 19.17 20.78 16.45 13.30%
DPS 21.00 16.00 22.50 22.50 12.50 12.50 7.50 98.28%
NAPS 1.97 2.01 1.89 1.94 1.87 1.69 1.57 16.28%
Adjusted Per Share Value based on latest NOSH - 253,650
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 313.31 313.41 319.12 318.78 324.28 321.99 306.39 1.49%
EPS 19.85 19.82 21.50 21.20 19.17 20.78 16.45 13.30%
DPS 21.00 16.00 22.50 22.50 12.50 12.50 7.50 98.28%
NAPS 1.97 2.01 1.89 1.94 1.87 1.69 1.57 16.28%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 4.26 4.75 4.83 4.99 5.08 5.20 4.37 -
P/RPS 1.36 1.52 1.51 1.57 1.57 1.61 1.43 -3.28%
P/EPS 21.46 23.96 22.46 23.54 26.50 25.03 26.57 -13.23%
EY 4.66 4.17 4.45 4.25 3.77 4.00 3.76 15.33%
DY 4.93 3.37 4.66 4.51 2.46 2.40 1.72 101.39%
P/NAPS 2.16 2.36 2.56 2.57 2.72 3.08 2.78 -15.44%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 12/10/17 13/07/17 27/04/17 13/01/17 13/10/16 14/07/16 28/04/16 -
Price 4.25 4.57 4.88 4.88 4.86 5.20 5.25 -
P/RPS 1.36 1.46 1.53 1.53 1.50 1.61 1.71 -14.12%
P/EPS 21.41 23.05 22.70 23.02 25.35 25.03 31.92 -23.31%
EY 4.67 4.34 4.41 4.34 3.94 4.00 3.13 30.47%
DY 4.94 3.50 4.61 4.61 2.57 2.40 1.43 128.00%
P/NAPS 2.16 2.27 2.58 2.52 2.60 3.08 3.34 -25.15%

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