[ATLAN] YoY Cumulative 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- 36.35%
YoY- -16.78%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 340,497 416,664 431,396 378,667 351,800 351,201 378,809 -1.76%
PBT 38,787 44,634 46,826 35,087 37,784 211,230 46,680 -3.03%
Tax -9,418 -13,086 -12,490 -12,084 -13,434 -32,274 -14,314 -6.73%
NP 29,369 31,548 34,336 23,003 24,350 178,956 32,366 -1.60%
-
NP to SH 20,429 21,070 25,268 17,614 21,166 151,564 25,393 -3.55%
-
Tax Rate 24.28% 29.32% 26.67% 34.44% 35.55% 15.28% 30.66% -
Total Cost 311,128 385,116 397,060 355,664 327,450 172,245 346,443 -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 25,365 27,901 31,706 44,388 63,412 50,730 55,803 -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 3.87% 4.22% 5.33% 4.51% 5.00% 30.03% 6.50% -
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 134.24 164.27 170.08 149.29 138.70 138.46 149.34 -1.76%
EPS 8.05 8.31 9.96 6.94 8.34 59.75 10.02 -3.58%
DPS 10.00 11.00 12.50 17.50 25.00 20.00 22.00 -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 134.24 164.27 170.08 149.29 138.70 138.46 149.34 -1.76%
EPS 8.05 8.31 9.96 6.94 8.34 59.75 10.02 -3.58%
DPS 10.00 11.00 12.50 17.50 25.00 20.00 22.00 -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 3.34 2.59 2.99 3.05 3.24 3.45 2.98 1.91%
P/EPS 55.62 51.28 51.00 65.67 53.93 7.98 44.45 3.80%
EY 1.80 1.95 1.96 1.52 1.85 12.53 2.25 -3.64%
DY 2.23 2.58 2.46 3.84 5.56 4.19 4.94 -12.40%
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 3.31 2.59 2.86 3.07 3.61 3.65 2.97 1.82%
P/EPS 55.25 51.16 48.79 66.10 59.92 8.45 44.25 3.76%
EY 1.81 1.95 2.05 1.51 1.67 11.83 2.26 -3.63%
DY 2.25 2.59 2.57 3.81 5.00 3.96 4.97 -12.36%
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