[ATLAN] YoY Annualized Quarter Result on 31-May-2015 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
15-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-May-2015 [#1]
Profit Trend
QoQ- 11.2%
YoY- 18.94%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 682,128 869,220 927,080 745,848 706,292 707,412 718,980 -0.87%
PBT 66,264 93,000 103,960 89,320 77,328 793,932 75,884 -2.23%
Tax -20,900 -25,576 -22,688 -24,288 -26,700 -103,268 -27,528 -4.48%
NP 45,364 67,424 81,272 65,032 50,628 690,664 48,356 -1.05%
-
NP to SH 29,520 45,704 62,724 51,672 43,444 587,780 38,232 -4.21%
-
Tax Rate 31.54% 27.50% 21.82% 27.19% 34.53% 13.01% 36.28% -
Total Cost 636,764 801,796 845,808 680,816 655,664 16,748 670,624 -0.85%
-
Net Worth 540,274 509,836 428,668 385,547 454,033 499,690 397,227 5.25%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div 101,460 60,876 126,825 101,460 - 202,920 101,204 0.04%
Div Payout % 343.70% 133.20% 202.20% 196.35% - 34.52% 264.71% -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 540,274 509,836 428,668 385,547 454,033 499,690 397,227 5.25%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,011 0.04%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 6.65% 7.76% 8.77% 8.72% 7.17% 97.63% 6.73% -
ROE 5.46% 8.96% 14.63% 13.40% 9.57% 117.63% 9.62% -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 268.92 342.68 365.50 294.05 278.45 278.89 284.17 -0.91%
EPS 11.64 18.00 24.72 20.36 17.12 231.72 15.12 -4.26%
DPS 40.00 24.00 50.00 40.00 0.00 80.00 40.00 0.00%
NAPS 2.13 2.01 1.69 1.52 1.79 1.97 1.57 5.21%
Adjusted Per Share Value based on latest NOSH - 253,650
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 268.92 342.68 365.50 294.05 278.45 278.89 283.45 -0.87%
EPS 11.64 18.00 24.72 20.36 17.12 231.72 15.07 -4.21%
DPS 40.00 24.00 50.00 40.00 0.00 80.00 39.90 0.04%
NAPS 2.13 2.01 1.69 1.52 1.79 1.97 1.566 5.25%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 4.39 4.75 5.20 4.70 4.66 4.80 4.55 -
P/RPS 1.63 1.39 1.42 1.60 1.67 1.72 1.60 0.30%
P/EPS 37.72 26.36 21.03 23.07 27.21 2.07 30.11 3.82%
EY 2.65 3.79 4.76 4.33 3.68 48.28 3.32 -3.68%
DY 9.11 5.05 9.62 8.51 0.00 16.67 8.79 0.59%
P/NAPS 2.06 2.36 3.08 3.09 2.60 2.44 2.90 -5.53%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 12/07/18 13/07/17 14/07/16 15/07/15 16/07/14 26/06/13 11/07/12 -
Price 4.50 4.57 5.20 4.65 4.70 4.85 4.35 -
P/RPS 1.67 1.33 1.42 1.58 1.69 1.74 1.53 1.46%
P/EPS 38.67 25.36 21.03 22.83 27.44 2.09 28.79 5.03%
EY 2.59 3.94 4.76 4.38 3.64 47.78 3.47 -4.75%
DY 8.89 5.25 9.62 8.60 0.00 16.49 9.20 -0.56%
P/NAPS 2.11 2.27 3.08 3.06 2.63 2.46 2.77 -4.43%

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