[ATLAN] YoY Annualized Quarter Result on 31-Aug-2015 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
13-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-Aug-2015 [#2]
Profit Trend
QoQ- -31.82%
YoY- -16.78%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 680,994 833,328 862,792 757,334 703,600 702,402 757,618 -1.76%
PBT 77,574 89,268 93,652 70,174 75,568 422,460 93,360 -3.03%
Tax -18,836 -26,172 -24,980 -24,168 -26,868 -64,548 -28,628 -6.73%
NP 58,738 63,096 68,672 46,006 48,700 357,912 64,732 -1.60%
-
NP to SH 40,858 42,140 50,536 35,228 42,332 303,128 50,786 -3.55%
-
Tax Rate 24.28% 29.32% 26.67% 34.44% 35.55% 15.28% 30.66% -
Total Cost 622,256 770,232 794,120 711,328 654,900 344,490 692,886 -1.77%
-
Net Worth 527,591 499,690 474,325 390,620 423,595 504,763 390,620 5.13%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div 50,730 55,803 63,412 88,777 126,825 101,460 111,606 -12.30%
Div Payout % 124.16% 132.42% 125.48% 252.01% 299.60% 33.47% 219.76% -
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 527,591 499,690 474,325 390,620 423,595 504,763 390,620 5.13%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 8.63% 7.57% 7.96% 6.07% 6.92% 50.96% 8.54% -
ROE 7.74% 8.43% 10.65% 9.02% 9.99% 60.05% 13.00% -
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 268.48 328.53 340.15 298.57 277.39 276.92 298.69 -1.76%
EPS 16.10 16.62 19.92 13.88 16.68 119.50 20.04 -3.58%
DPS 20.00 22.00 25.00 35.00 50.00 40.00 44.00 -12.30%
NAPS 2.08 1.97 1.87 1.54 1.67 1.99 1.54 5.13%
Adjusted Per Share Value based on latest NOSH - 253,650
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 268.48 328.53 340.15 298.57 277.39 276.92 298.69 -1.76%
EPS 16.10 16.62 19.92 13.88 16.68 119.50 20.04 -3.58%
DPS 20.00 22.00 25.00 35.00 50.00 40.00 44.00 -12.30%
NAPS 2.08 1.97 1.87 1.54 1.67 1.99 1.54 5.13%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 4.48 4.26 5.08 4.56 4.50 4.77 4.45 -
P/RPS 1.67 1.30 1.49 1.53 1.62 1.72 1.49 1.91%
P/EPS 27.81 25.64 25.50 32.83 26.96 3.99 22.23 3.80%
EY 3.60 3.90 3.92 3.05 3.71 25.05 4.50 -3.64%
DY 4.46 5.16 4.92 7.68 11.11 8.39 9.89 -12.42%
P/NAPS 2.15 2.16 2.72 2.96 2.69 2.40 2.89 -4.80%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 11/10/18 12/10/17 13/10/16 13/10/15 14/10/14 16/10/13 08/10/12 -
Price 4.45 4.25 4.86 4.59 5.00 5.05 4.43 -
P/RPS 1.66 1.29 1.43 1.54 1.80 1.82 1.48 1.93%
P/EPS 27.63 25.58 24.39 33.05 29.96 4.23 22.13 3.76%
EY 3.62 3.91 4.10 3.03 3.34 23.66 4.52 -3.63%
DY 4.49 5.18 5.14 7.63 10.00 7.92 9.93 -12.38%
P/NAPS 2.14 2.16 2.60 2.98 2.99 2.54 2.88 -4.82%

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