Highlights

[ATLAN] YoY Quarter Result on 2017-11-30 [#3]

Stock [ATLAN]: ATLAN HOLDINGS BHD
Announcement Date 11-Jan-2018
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2018
Quarter 30-Nov-2017  [#3]
Profit Trend QoQ -     -83.31%    YoY -     -90.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 186,066 181,621 193,826 175,732 203,593 199,468 177,573 0.78%
  YoY % 2.45% -6.30% 10.30% -13.68% 2.07% 12.33% -
  Horiz. % 104.78% 102.28% 109.15% 98.96% 114.65% 112.33% 100.00%
PBT 8,606 27,822 22,914 17,774 45,149 48,589 17,591 -11.22%
  YoY % -69.07% 21.42% 28.92% -60.63% -7.08% 176.22% -
  Horiz. % 48.92% 158.16% 130.26% 101.04% 256.66% 276.22% 100.00%
Tax -4,898 -4,691 -5,844 -4,895 -5,735 -8,928 -5,439 -1.73%
  YoY % -4.41% 19.73% -19.39% 14.65% 35.76% -64.15% -
  Horiz. % 90.05% 86.25% 107.45% 90.00% 105.44% 164.15% 100.00%
NP 3,708 23,131 17,070 12,879 39,414 39,661 12,152 -17.93%
  YoY % -83.97% 35.51% 32.54% -67.32% -0.62% 226.37% -
  Horiz. % 30.51% 190.35% 140.47% 105.98% 324.34% 326.37% 100.00%
NP to SH 1,610 16,680 13,664 10,658 35,599 35,514 8,332 -23.95%
  YoY % -90.35% 22.07% 28.20% -70.06% 0.24% 326.24% -
  Horiz. % 19.32% 200.19% 163.99% 127.92% 427.26% 426.24% 100.00%
Tax Rate 56.91 % 16.86 % 25.50 % 27.54 % 12.70 % 18.37 % 30.92 % 10.69%
  YoY % 237.54% -33.88% -7.41% 116.85% -30.87% -40.59% -
  Horiz. % 184.06% 54.53% 82.47% 89.07% 41.07% 59.41% 100.00%
Total Cost 182,358 158,490 176,756 162,853 164,179 159,807 165,421 1.64%
  YoY % 15.06% -10.33% 8.54% -0.81% 2.74% -3.39% -
  Horiz. % 110.24% 95.81% 106.85% 98.45% 99.25% 96.61% 100.00%
Net Worth 493,222 491,781 385,696 408,556 477,021 395,727 402,755 3.43%
  YoY % 0.29% 27.50% -5.60% -14.35% 20.54% -1.74% -
  Horiz. % 122.46% 122.10% 95.76% 101.44% 118.44% 98.26% 100.00%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div 25,555 25,349 - 25,376 63,433 - - -
  YoY % 0.81% 0.00% 0.00% -60.00% 0.00% 0.00% -
  Horiz. % 40.29% 39.96% 0.00% 40.00% 100.00% - -
Div Payout % 1,587.30 % 151.98 % - % 238.10 % 178.19 % - % - % -
  YoY % 944.41% 0.00% 0.00% 33.62% 0.00% 0.00% -
  Horiz. % 890.79% 85.29% 0.00% 133.62% 100.00% - -
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 493,222 491,781 385,696 408,556 477,021 395,727 402,755 3.43%
  YoY % 0.29% 27.50% -5.60% -14.35% 20.54% -1.74% -
  Horiz. % 122.46% 122.10% 95.76% 101.44% 118.44% 98.26% 100.00%
NOSH 255,555 253,495 253,747 253,761 253,734 253,671 251,722 0.25%
  YoY % 0.81% -0.10% -0.01% 0.01% 0.03% 0.77% -
  Horiz. % 101.52% 100.70% 100.80% 100.81% 100.80% 100.77% 100.00%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 1.99 % 12.74 % 8.81 % 7.33 % 19.36 % 19.88 % 6.84 % -18.58%
  YoY % -84.38% 44.61% 20.19% -62.14% -2.62% 190.64% -
  Horiz. % 29.09% 186.26% 128.80% 107.16% 283.04% 290.64% 100.00%
ROE 0.33 % 3.39 % 3.54 % 2.61 % 7.46 % 8.97 % 2.07 % -26.34%
  YoY % -90.27% -4.24% 35.63% -65.01% -16.83% 333.33% -
  Horiz. % 15.94% 163.77% 171.01% 126.09% 360.39% 433.33% 100.00%
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 72.81 71.65 76.39 69.25 80.24 78.63 70.54 0.53%
  YoY % 1.62% -6.20% 10.31% -13.70% 2.05% 11.47% -
  Horiz. % 103.22% 101.57% 108.29% 98.17% 113.75% 111.47% 100.00%
EPS 0.63 6.58 5.39 4.20 14.03 14.00 3.31 -24.14%
  YoY % -90.43% 22.08% 28.33% -70.06% 0.21% 322.96% -
  Horiz. % 19.03% 198.79% 162.84% 126.89% 423.87% 422.96% 100.00%
DPS 10.00 10.00 0.00 10.00 25.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -60.00% 0.00% 0.00% -
  Horiz. % 40.00% 40.00% 0.00% 40.00% 100.00% - -
NAPS 1.9300 1.9400 1.5200 1.6100 1.8800 1.5600 1.6000 3.17%
  YoY % -0.52% 27.63% -5.59% -14.36% 20.51% -2.50% -
  Horiz. % 120.62% 121.25% 95.00% 100.62% 117.50% 97.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 255,555
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 72.81 71.07 75.84 68.76 79.67 78.05 69.49 0.78%
  YoY % 2.45% -6.29% 10.30% -13.69% 2.08% 12.32% -
  Horiz. % 104.78% 102.27% 109.14% 98.95% 114.65% 112.32% 100.00%
EPS 0.63 6.53 5.35 4.17 13.93 13.90 3.26 -23.94%
  YoY % -90.35% 22.06% 28.30% -70.06% 0.22% 326.38% -
  Horiz. % 19.33% 200.31% 164.11% 127.91% 427.30% 426.38% 100.00%
DPS 10.00 9.92 0.00 9.93 24.82 0.00 0.00 -
  YoY % 0.81% 0.00% 0.00% -59.99% 0.00% 0.00% -
  Horiz. % 40.29% 39.97% 0.00% 40.01% 100.00% - -
NAPS 1.9300 1.9244 1.5092 1.5987 1.8666 1.5485 1.5760 3.43%
  YoY % 0.29% 27.51% -5.60% -14.35% 20.54% -1.74% -
  Horiz. % 122.46% 122.11% 95.76% 101.44% 118.44% 98.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 4.3600 4.9900 4.3800 4.8200 4.6900 4.6000 3.0500 -
P/RPS 5.99 6.96 5.73 6.96 5.85 5.85 4.32 5.59%
  YoY % -13.94% 21.47% -17.67% 18.97% 0.00% 35.42% -
  Horiz. % 138.66% 161.11% 132.64% 161.11% 135.42% 135.42% 100.00%
P/EPS 692.06 75.84 81.34 114.76 33.43 32.86 92.15 39.90%
  YoY % 812.53% -6.76% -29.12% 243.28% 1.73% -64.34% -
  Horiz. % 751.01% 82.30% 88.27% 124.54% 36.28% 35.66% 100.00%
EY 0.14 1.32 1.23 0.87 2.99 3.04 1.09 -28.95%
  YoY % -89.39% 7.32% 41.38% -70.90% -1.64% 178.90% -
  Horiz. % 12.84% 121.10% 112.84% 79.82% 274.31% 278.90% 100.00%
DY 2.29 2.00 0.00 2.07 5.33 0.00 0.00 -
  YoY % 14.50% 0.00% 0.00% -61.16% 0.00% 0.00% -
  Horiz. % 42.96% 37.52% 0.00% 38.84% 100.00% - -
P/NAPS 2.26 2.57 2.88 2.99 2.49 2.95 1.91 2.84%
  YoY % -12.06% -10.76% -3.68% 20.08% -15.59% 54.45% -
  Horiz. % 118.32% 134.55% 150.79% 156.54% 130.37% 154.45% 100.00%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 11/01/18 13/01/17 14/01/16 14/01/15 15/01/14 15/01/13 12/01/12 -
Price 4.2800 4.8800 4.3800 4.7000 4.7000 4.6000 2.9600 -
P/RPS 5.88 6.81 5.73 6.79 5.86 5.85 4.20 5.76%
  YoY % -13.66% 18.85% -15.61% 15.87% 0.17% 39.29% -
  Horiz. % 140.00% 162.14% 136.43% 161.67% 139.52% 139.29% 100.00%
P/EPS 679.37 74.16 81.34 111.90 33.50 32.86 89.43 40.16%
  YoY % 816.09% -8.83% -27.31% 234.03% 1.95% -63.26% -
  Horiz. % 759.67% 82.93% 90.95% 125.13% 37.46% 36.74% 100.00%
EY 0.15 1.35 1.23 0.89 2.99 3.04 1.12 -28.45%
  YoY % -88.89% 9.76% 38.20% -70.23% -1.64% 171.43% -
  Horiz. % 13.39% 120.54% 109.82% 79.46% 266.96% 271.43% 100.00%
DY 2.34 2.05 0.00 2.13 5.32 0.00 0.00 -
  YoY % 14.15% 0.00% 0.00% -59.96% 0.00% 0.00% -
  Horiz. % 43.98% 38.53% 0.00% 40.04% 100.00% - -
P/NAPS 2.22 2.52 2.88 2.92 2.50 2.95 1.85 3.08%
  YoY % -11.90% -12.50% -1.37% 16.80% -15.25% 59.46% -
  Horiz. % 120.00% 136.22% 155.68% 157.84% 135.14% 159.46% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

275  653  482  422 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UMWOG 0.345-0.04 
 SUMATEC 0.095-0.005 
 PUC 0.285-0.015 
 SAPNRG 0.76-0.05 
 NETX 0.045-0.005 
 HUAAN 0.47-0.055 
 BORNOIL 0.09+0.005 
 DGSB 0.11-0.015 
 PERISAI 0.065-0.01 
 SUMATEC-WB 0.035-0.005 

TOP ARTICLES

1. Hengyuan's Wild Price Fluctuation & How to React? Koon Yew Yin Koon Yew Yin's Blog
2. Call Warrant: TALES OF PETRON AND HENGYUAN - Afiq Isa Good Articles to Share
3. 4 Reasons to invest in FPI (Insider Asia) FPI 2大因素前景看好台灣聯友今年再 尋突破
4. Daily Technical Highlights - (JOHOTIN, HENGYUAN) Kenanga Research & Investment
5. [转贴] 人心的速变 - 水星 Good Articles to Share
Partners & Brokers