[ATLAN] YoY Annualized Quarter Result on 31-May-2021 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
15-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-May-2021 [#1]
Profit Trend
QoQ- 148.66%
YoY- 139.3%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 471,660 407,060 309,460 328,280 228,964 792,652 682,128 -5.95%
PBT 33,492 32,032 25,224 19,748 -44,036 60,360 66,264 -10.74%
Tax -8,104 -6,512 -4,864 -7,332 -4,280 -21,440 -20,900 -14.59%
NP 25,388 25,520 20,360 12,416 -48,316 38,920 45,364 -9.21%
-
NP to SH 20,604 20,132 18,488 13,716 -34,904 28,316 29,520 -5.81%
-
Tax Rate 24.20% 20.33% 19.28% 37.13% - 35.52% 31.54% -
Total Cost 446,272 381,540 289,100 315,864 277,280 753,732 636,764 -5.74%
-
Net Worth 413,449 415,985 395,693 436,278 464,179 525,055 540,274 -4.35%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div 10,146 - - - - 50,730 101,460 -31.84%
Div Payout % 49.24% - - - - 179.16% 343.70% -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 413,449 415,985 395,693 436,278 464,179 525,055 540,274 -4.35%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 5.38% 6.27% 6.58% 3.78% -21.10% 4.91% 6.65% -
ROE 4.98% 4.84% 4.67% 3.14% -7.52% 5.39% 5.46% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 185.95 160.48 122.00 129.42 90.27 312.50 268.92 -5.95%
EPS 8.12 7.92 7.28 5.40 -13.76 11.16 11.64 -5.82%
DPS 4.00 0.00 0.00 0.00 0.00 20.00 40.00 -31.84%
NAPS 1.63 1.64 1.56 1.72 1.83 2.07 2.13 -4.35%
Adjusted Per Share Value based on latest NOSH - 253,650
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 185.95 160.48 122.00 129.42 90.27 312.50 268.92 -5.95%
EPS 8.12 7.92 7.28 5.40 -13.76 11.16 11.64 -5.82%
DPS 4.00 0.00 0.00 0.00 0.00 20.00 40.00 -31.84%
NAPS 1.63 1.64 1.56 1.72 1.83 2.07 2.13 -4.35%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 2.73 2.90 2.80 2.88 3.73 4.38 4.39 -
P/RPS 1.47 1.81 2.30 2.23 4.13 1.40 1.63 -1.70%
P/EPS 33.61 36.54 38.42 53.26 -27.11 39.24 37.72 -1.90%
EY 2.98 2.74 2.60 1.88 -3.69 2.55 2.65 1.97%
DY 1.47 0.00 0.00 0.00 0.00 4.57 9.11 -26.19%
P/NAPS 1.67 1.77 1.79 1.67 2.04 2.12 2.06 -3.43%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 11/07/24 11/07/23 14/07/22 15/07/21 23/07/20 12/07/19 12/07/18 -
Price 2.60 2.98 2.84 2.84 3.66 4.12 4.50 -
P/RPS 1.40 1.86 2.33 2.19 4.05 1.32 1.67 -2.89%
P/EPS 32.01 37.55 38.96 52.52 -26.60 36.91 38.67 -3.09%
EY 3.12 2.66 2.57 1.90 -3.76 2.71 2.59 3.14%
DY 1.54 0.00 0.00 0.00 0.00 4.85 8.89 -25.31%
P/NAPS 1.60 1.82 1.82 1.65 2.00 1.99 2.11 -4.50%

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