Highlights

[ATLAN] YoY Quarter Result on 2017-08-31 [#2]

Stock [ATLAN]: ATLAN HOLDINGS BHD
Announcement Date 12-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2018
Quarter 31-Aug-2017  [#2]
Profit Trend QoQ -     -15.60%    YoY -     0.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 199,359 199,626 192,204 175,227 174,349 199,064 172,527 2.44%
  YoY % -0.13% 3.86% 9.69% 0.50% -12.42% 15.38% -
  Horiz. % 115.55% 115.71% 111.41% 101.56% 101.06% 115.38% 100.00%
PBT 21,384 20,836 12,757 18,452 12,747 27,710 17,005 3.89%
  YoY % 2.63% 63.33% -30.86% 44.76% -54.00% 62.95% -
  Horiz. % 125.75% 122.53% 75.02% 108.51% 74.96% 162.95% 100.00%
Tax -6,692 -6,818 -6,012 -6,759 -6,457 -7,432 -4,740 5.91%
  YoY % 1.85% -13.41% 11.05% -4.68% 13.12% -56.79% -
  Horiz. % 141.18% 143.84% 126.84% 142.59% 136.22% 156.79% 100.00%
NP 14,692 14,018 6,745 11,693 6,290 20,278 12,265 3.05%
  YoY % 4.81% 107.83% -42.32% 85.90% -68.98% 65.33% -
  Horiz. % 119.79% 114.29% 54.99% 95.34% 51.28% 165.33% 100.00%
NP to SH 9,644 9,587 4,696 10,305 4,619 15,836 9,037 1.09%
  YoY % 0.59% 104.15% -54.43% 123.10% -70.83% 75.24% -
  Horiz. % 106.72% 106.09% 51.96% 114.03% 51.11% 175.24% 100.00%
Tax Rate 31.29 % 32.72 % 47.13 % 36.63 % 50.66 % 26.82 % 27.87 % 1.95%
  YoY % -4.37% -30.58% 28.67% -27.69% 88.89% -3.77% -
  Horiz. % 112.27% 117.40% 169.11% 131.43% 181.77% 96.23% 100.00%
Total Cost 184,667 185,608 185,459 163,534 168,059 178,786 160,262 2.39%
  YoY % -0.51% 0.08% 13.41% -2.69% -6.00% 11.56% -
  Horiz. % 115.23% 115.82% 115.72% 102.04% 104.87% 111.56% 100.00%
Net Worth 499,690 474,325 390,620 423,595 504,763 390,620 402,763 3.66%
  YoY % 5.35% 21.43% -7.78% -16.08% 29.22% -3.01% -
  Horiz. % 124.07% 117.77% 96.99% 105.17% 125.33% 96.99% 100.00%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div 12,682 - 19,023 63,412 - 30,438 10,069 3.92%
  YoY % 0.00% 0.00% -70.00% 0.00% 0.00% 202.29% -
  Horiz. % 125.95% 0.00% 188.93% 629.77% 0.00% 302.29% 100.00%
Div Payout % 131.51 % - % 405.11 % 615.36 % - % 192.21 % 111.42 % 2.80%
  YoY % 0.00% 0.00% -34.17% 0.00% 0.00% 72.51% -
  Horiz. % 118.03% 0.00% 363.59% 552.29% 0.00% 172.51% 100.00%
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 499,690 474,325 390,620 423,595 504,763 390,620 402,763 3.66%
  YoY % 5.35% 21.43% -7.78% -16.08% 29.22% -3.01% -
  Horiz. % 124.07% 117.77% 96.99% 105.17% 125.33% 96.99% 100.00%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 251,727 0.13%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.76% -
  Horiz. % 100.76% 100.76% 100.76% 100.76% 100.76% 100.76% 100.00%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 7.37 % 7.02 % 3.51 % 6.67 % 3.61 % 10.19 % 7.11 % 0.60%
  YoY % 4.99% 100.00% -47.38% 84.76% -64.57% 43.32% -
  Horiz. % 103.66% 98.73% 49.37% 93.81% 50.77% 143.32% 100.00%
ROE 1.93 % 2.02 % 1.20 % 2.43 % 0.92 % 4.05 % 2.24 % -2.45%
  YoY % -4.46% 68.33% -50.62% 164.13% -77.28% 80.80% -
  Horiz. % 86.16% 90.18% 53.57% 108.48% 41.07% 180.80% 100.00%
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 78.60 78.70 75.78 69.08 68.74 78.48 68.54 2.31%
  YoY % -0.13% 3.85% 9.70% 0.49% -12.41% 14.50% -
  Horiz. % 114.68% 114.82% 110.56% 100.79% 100.29% 114.50% 100.00%
EPS 3.80 3.78 1.85 4.06 1.82 6.24 3.59 0.95%
  YoY % 0.53% 104.32% -54.43% 123.08% -70.83% 73.82% -
  Horiz. % 105.85% 105.29% 51.53% 113.09% 50.70% 173.82% 100.00%
DPS 5.00 0.00 7.50 25.00 0.00 12.00 4.00 3.79%
  YoY % 0.00% 0.00% -70.00% 0.00% 0.00% 200.00% -
  Horiz. % 125.00% 0.00% 187.50% 625.00% 0.00% 300.00% 100.00%
NAPS 1.9700 1.8700 1.5400 1.6700 1.9900 1.5400 1.6000 3.52%
  YoY % 5.35% 21.43% -7.78% -16.08% 29.22% -3.75% -
  Horiz. % 123.13% 116.87% 96.25% 104.37% 124.38% 96.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 253,608
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 78.61 78.71 75.79 69.09 68.75 78.49 68.03 2.44%
  YoY % -0.13% 3.85% 9.70% 0.49% -12.41% 15.38% -
  Horiz. % 115.55% 115.70% 111.41% 101.56% 101.06% 115.38% 100.00%
EPS 3.80 3.78 1.85 4.06 1.82 6.24 3.56 1.09%
  YoY % 0.53% 104.32% -54.43% 123.08% -70.83% 75.28% -
  Horiz. % 106.74% 106.18% 51.97% 114.04% 51.12% 175.28% 100.00%
DPS 5.00 0.00 7.50 25.00 0.00 12.00 3.97 3.92%
  YoY % 0.00% 0.00% -70.00% 0.00% 0.00% 202.27% -
  Horiz. % 125.94% 0.00% 188.92% 629.72% 0.00% 302.27% 100.00%
NAPS 1.9703 1.8703 1.5403 1.6703 1.9903 1.5403 1.5881 3.66%
  YoY % 5.35% 21.42% -7.78% -16.08% 29.22% -3.01% -
  Horiz. % 124.07% 117.77% 96.99% 105.18% 125.33% 96.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 4.2600 5.0800 4.5600 4.5000 4.7700 4.4500 3.1800 -
P/RPS 5.42 6.45 6.02 6.51 6.94 5.67 4.64 2.62%
  YoY % -15.97% 7.14% -7.53% -6.20% 22.40% 22.20% -
  Horiz. % 116.81% 139.01% 129.74% 140.30% 149.57% 122.20% 100.00%
P/EPS 112.04 134.41 246.30 110.76 261.94 71.28 88.58 3.99%
  YoY % -16.64% -45.43% 122.37% -57.72% 267.48% -19.53% -
  Horiz. % 126.48% 151.74% 278.05% 125.04% 295.71% 80.47% 100.00%
EY 0.89 0.74 0.41 0.90 0.38 1.40 1.13 -3.90%
  YoY % 20.27% 80.49% -54.44% 136.84% -72.86% 23.89% -
  Horiz. % 78.76% 65.49% 36.28% 79.65% 33.63% 123.89% 100.00%
DY 1.17 0.00 1.64 5.56 0.00 2.70 1.26 -1.23%
  YoY % 0.00% 0.00% -70.50% 0.00% 0.00% 114.29% -
  Horiz. % 92.86% 0.00% 130.16% 441.27% 0.00% 214.29% 100.00%
P/NAPS 2.16 2.72 2.96 2.69 2.40 2.89 1.99 1.37%
  YoY % -20.59% -8.11% 10.04% 12.08% -16.96% 45.23% -
  Horiz. % 108.54% 136.68% 148.74% 135.18% 120.60% 145.23% 100.00%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 12/10/17 13/10/16 13/10/15 14/10/14 16/10/13 08/10/12 13/10/11 -
Price 4.2500 4.8600 4.5900 5.0000 5.0500 4.4300 3.0000 -
P/RPS 5.41 6.18 6.06 7.24 7.35 5.64 4.38 3.58%
  YoY % -12.46% 1.98% -16.30% -1.50% 30.32% 28.77% -
  Horiz. % 123.52% 141.10% 138.36% 165.30% 167.81% 128.77% 100.00%
P/EPS 111.78 128.58 247.92 123.07 277.32 70.96 83.57 4.96%
  YoY % -13.07% -48.14% 101.45% -55.62% 290.81% -15.09% -
  Horiz. % 133.76% 153.86% 296.66% 147.27% 331.84% 84.91% 100.00%
EY 0.89 0.78 0.40 0.81 0.36 1.41 1.20 -4.85%
  YoY % 14.10% 95.00% -50.62% 125.00% -74.47% 17.50% -
  Horiz. % 74.17% 65.00% 33.33% 67.50% 30.00% 117.50% 100.00%
DY 1.18 0.00 1.63 5.00 0.00 2.71 1.33 -1.97%
  YoY % 0.00% 0.00% -67.40% 0.00% 0.00% 103.76% -
  Horiz. % 88.72% 0.00% 122.56% 375.94% 0.00% 203.76% 100.00%
P/NAPS 2.16 2.60 2.98 2.99 2.54 2.88 1.88 2.34%
  YoY % -16.92% -12.75% -0.33% 17.72% -11.81% 53.19% -
  Horiz. % 114.89% 138.30% 158.51% 159.04% 135.11% 153.19% 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.
 


 

321  215  545  1153 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HUAAN 0.34+0.03 
 MYEG 1.33+0.09 
 PWORTH-OR 0.045-0.025 
 BARAKAH 0.165+0.015 
 HSI-C3N 0.335-0.01 
 NOVAMSC 0.18+0.005 
 HSI-C3P 0.59-0.015 
 HSI-C3O 0.455-0.01 
 HSI-C3I 0.355-0.005 
 ORION 0.085+0.005 
Partners & Brokers