[ATLAN] YoY Annualized Quarter 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- 10.66%
YoY- 34.1%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 826,870 741,177 803,641 817,356 763,322 703,376 739,726 1.87%
PBT 53,198 84,278 70,986 99,526 77,334 74,077 341,838 -26.64%
Tax -16,814 -18,820 -23,978 -22,908 -23,904 -24,438 -50,677 -16.78%
NP 36,384 65,458 47,008 76,618 53,430 49,638 291,161 -29.28%
-
NP to SH 25,389 45,490 30,240 55,925 41,704 42,432 249,553 -31.66%
-
Tax Rate 31.61% 22.33% 33.78% 23.02% 30.91% 32.99% 14.82% -
Total Cost 790,486 675,718 756,633 740,737 709,892 653,737 448,565 9.89%
-
Net Worth 514,909 540,274 489,544 492,081 385,547 408,376 476,861 1.28%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div 33,819 67,639 71,022 76,095 59,185 118,370 152,190 -22.16%
Div Payout % 133.21% 148.69% 234.86% 136.07% 141.92% 278.96% 60.98% -
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 514,909 540,274 489,544 492,081 385,547 408,376 476,861 1.28%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 4.40% 8.83% 5.85% 9.37% 7.00% 7.06% 39.36% -
ROE 4.93% 8.42% 6.18% 11.37% 10.82% 10.39% 52.33% -
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 325.99 292.20 316.83 322.24 300.94 277.30 291.63 1.87%
EPS 10.01 17.93 11.92 22.05 16.44 16.73 98.39 -31.66%
DPS 13.33 26.67 28.00 30.00 23.33 46.67 60.00 -22.16%
NAPS 2.03 2.13 1.93 1.94 1.52 1.61 1.88 1.28%
Adjusted Per Share Value based on latest NOSH - 253,650
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 325.99 292.20 316.83 322.24 300.94 277.30 291.63 1.87%
EPS 10.01 17.93 11.92 22.05 16.44 16.73 98.39 -31.66%
DPS 13.33 26.67 28.00 30.00 23.33 46.67 60.00 -22.16%
NAPS 2.03 2.13 1.93 1.94 1.52 1.61 1.88 1.28%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 4.17 4.45 4.36 4.99 4.38 4.82 4.69 -
P/RPS 1.28 1.52 1.38 1.55 1.46 1.74 1.61 -3.74%
P/EPS 41.66 24.81 36.57 22.63 26.64 28.81 4.77 43.48%
EY 2.40 4.03 2.73 4.42 3.75 3.47 20.98 -30.31%
DY 3.20 5.99 6.42 6.01 5.33 9.68 12.79 -20.61%
P/NAPS 2.05 2.09 2.26 2.57 2.88 2.99 2.49 -3.18%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 14/01/20 10/01/19 11/01/18 13/01/17 14/01/16 14/01/15 15/01/14 -
Price 4.07 4.40 4.28 4.88 4.38 4.70 4.70 -
P/RPS 1.25 1.51 1.35 1.51 1.46 1.69 1.61 -4.12%
P/EPS 40.66 24.53 35.90 22.13 26.64 28.10 4.78 42.85%
EY 2.46 4.08 2.79 4.52 3.75 3.56 20.93 -29.99%
DY 3.28 6.06 6.54 6.15 5.33 9.93 12.77 -20.26%
P/NAPS 2.00 2.07 2.22 2.52 2.88 2.92 2.50 -3.64%

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