[ATLAN] YoY Cumulative 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- -72.2%
YoY- 18.94%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 170,532 217,305 231,770 186,462 176,573 176,853 179,745 -0.87%
PBT 16,566 23,250 25,990 22,330 19,332 198,483 18,971 -2.23%
Tax -5,225 -6,394 -5,672 -6,072 -6,675 -25,817 -6,882 -4.48%
NP 11,341 16,856 20,318 16,258 12,657 172,666 12,089 -1.05%
-
NP to SH 7,380 11,426 15,681 12,918 10,861 146,945 9,558 -4.21%
-
Tax Rate 31.54% 27.50% 21.82% 27.19% 34.53% 13.01% 36.28% -
Total Cost 159,191 200,449 211,452 170,204 163,916 4,187 167,656 -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 25,365 15,219 31,706 25,365 - 50,730 25,301 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 1.37% 2.24% 3.66% 3.35% 2.39% 29.41% 2.41% -
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 67.23 85.67 91.37 73.51 69.61 69.72 71.04 -0.91%
EPS 2.91 4.50 6.18 5.09 4.28 57.93 3.78 -4.26%
DPS 10.00 6.00 12.50 10.00 0.00 20.00 10.00 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 67.23 85.67 91.37 73.51 69.61 69.72 70.86 -0.87%
EPS 2.91 4.50 6.18 5.09 4.28 57.93 3.77 -4.22%
DPS 10.00 6.00 12.50 10.00 0.00 20.00 9.97 0.05%
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 6.53 5.54 5.69 6.39 6.69 6.88 6.40 0.33%
P/EPS 150.88 105.45 84.11 92.29 108.83 8.29 120.44 3.82%
EY 0.66 0.95 1.19 1.08 0.92 12.07 0.83 -3.74%
DY 2.28 1.26 2.40 2.13 0.00 4.17 2.20 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 6.69 5.33 5.69 6.33 6.75 6.96 6.12 1.49%
P/EPS 154.66 101.45 84.11 91.30 109.76 8.37 115.15 5.03%
EY 0.65 0.99 1.19 1.10 0.91 11.94 0.87 -4.74%
DY 2.22 1.31 2.40 2.15 0.00 4.12 2.30 -0.58%
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