Highlights

[ATLAN] YoY Quarter Result on 2017-05-31 [#1]

Stock [ATLAN]: ATLAN HOLDINGS BHD
Announcement Date 13-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2018
Quarter 31-May-2017  [#1]
Profit Trend QoQ -     -9.25%    YoY -     -27.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 217,305 231,770 186,462 176,573 176,853 179,745 177,292 3.45%
  YoY % -6.24% 24.30% 5.60% -0.16% -1.61% 1.38% -
  Horiz. % 122.57% 130.73% 105.17% 99.59% 99.75% 101.38% 100.00%
PBT 23,250 25,990 22,330 19,332 198,483 18,971 108,997 -22.68%
  YoY % -10.54% 16.39% 15.51% -90.26% 946.24% -82.59% -
  Horiz. % 21.33% 23.84% 20.49% 17.74% 182.10% 17.41% 100.00%
Tax -6,394 -5,672 -6,072 -6,675 -25,817 -6,882 -14,331 -12.57%
  YoY % -12.73% 6.59% 9.03% 74.14% -275.14% 51.98% -
  Horiz. % 44.62% 39.58% 42.37% 46.58% 180.15% 48.02% 100.00%
NP 16,856 20,318 16,258 12,657 172,666 12,089 94,666 -24.97%
  YoY % -17.04% 24.97% 28.45% -92.67% 1,328.29% -87.23% -
  Horiz. % 17.81% 21.46% 17.17% 13.37% 182.39% 12.77% 100.00%
NP to SH 11,426 15,681 12,918 10,861 146,945 9,558 92,235 -29.37%
  YoY % -27.13% 21.39% 18.94% -92.61% 1,437.40% -89.64% -
  Horiz. % 12.39% 17.00% 14.01% 11.78% 159.32% 10.36% 100.00%
Tax Rate 27.50 % 21.82 % 27.19 % 34.53 % 13.01 % 36.28 % 13.15 % 13.07%
  YoY % 26.03% -19.75% -21.26% 165.41% -64.14% 175.89% -
  Horiz. % 209.13% 165.93% 206.77% 262.59% 98.94% 275.89% 100.00%
Total Cost 200,449 211,452 170,204 163,916 4,187 167,656 82,626 15.90%
  YoY % -5.20% 24.23% 3.84% 3,814.88% -97.50% 102.91% -
  Horiz. % 242.60% 255.91% 205.99% 198.38% 5.07% 202.91% 100.00%
Net Worth 510,361 428,817 385,464 454,233 499,709 396,985 395,652 4.33%
  YoY % 19.02% 11.25% -15.14% -9.10% 25.88% 0.34% -
  Horiz. % 128.99% 108.38% 97.42% 114.81% 126.30% 100.34% 100.00%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 15,234 31,717 25,359 - 50,731 25,285 - -
  YoY % -51.97% 25.07% 0.00% 0.00% 100.63% 0.00% -
  Horiz. % 60.25% 125.44% 100.29% 0.00% 200.63% 100.00% -
Div Payout % 133.33 % 202.27 % 196.31 % - % 34.52 % 264.55 % - % -
  YoY % -34.08% 3.04% 0.00% 0.00% -86.95% 0.00% -
  Horiz. % 50.40% 76.46% 74.21% 0.00% 13.05% 100.00% -
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 510,361 428,817 385,464 454,233 499,709 396,985 395,652 4.33%
  YoY % 19.02% 11.25% -15.14% -9.10% 25.88% 0.34% -
  Horiz. % 128.99% 108.38% 97.42% 114.81% 126.30% 100.34% 100.00%
NOSH 253,911 253,737 253,595 253,761 253,659 252,857 252,008 0.13%
  YoY % 0.07% 0.06% -0.07% 0.04% 0.32% 0.34% -
  Horiz. % 100.76% 100.69% 100.63% 100.70% 100.66% 100.34% 100.00%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 7.76 % 8.77 % 8.72 % 7.17 % 97.63 % 6.73 % 53.40 % -27.47%
  YoY % -11.52% 0.57% 21.62% -92.66% 1,350.67% -87.40% -
  Horiz. % 14.53% 16.42% 16.33% 13.43% 182.83% 12.60% 100.00%
ROE 2.24 % 3.66 % 3.35 % 2.39 % 29.41 % 2.41 % 23.31 % -32.30%
  YoY % -38.80% 9.25% 40.17% -91.87% 1,120.33% -89.66% -
  Horiz. % 9.61% 15.70% 14.37% 10.25% 126.17% 10.34% 100.00%
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 85.58 91.34 73.53 69.58 69.72 71.09 70.35 3.32%
  YoY % -6.31% 24.22% 5.68% -0.20% -1.93% 1.05% -
  Horiz. % 121.65% 129.84% 104.52% 98.91% 99.10% 101.05% 100.00%
EPS 4.50 6.18 5.09 4.28 57.93 3.78 36.60 -29.46%
  YoY % -27.18% 21.41% 18.93% -92.61% 1,432.54% -89.67% -
  Horiz. % 12.30% 16.89% 13.91% 11.69% 158.28% 10.33% 100.00%
DPS 6.00 12.50 10.00 0.00 20.00 10.00 0.00 -
  YoY % -52.00% 25.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 60.00% 125.00% 100.00% 0.00% 200.00% 100.00% -
NAPS 2.0100 1.6900 1.5200 1.7900 1.9700 1.5700 1.5700 4.20%
  YoY % 18.93% 11.18% -15.08% -9.14% 25.48% 0.00% -
  Horiz. % 128.03% 107.64% 96.82% 114.01% 125.48% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 253,911
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 85.58 91.28 73.44 69.54 69.65 70.79 69.82 3.45%
  YoY % -6.24% 24.29% 5.61% -0.16% -1.61% 1.39% -
  Horiz. % 122.57% 130.74% 105.18% 99.60% 99.76% 101.39% 100.00%
EPS 4.50 6.18 5.09 4.28 57.87 3.76 36.33 -29.37%
  YoY % -27.18% 21.41% 18.93% -92.60% 1,439.10% -89.65% -
  Horiz. % 12.39% 17.01% 14.01% 11.78% 159.29% 10.35% 100.00%
DPS 6.00 12.49 9.99 0.00 19.98 9.96 0.00 -
  YoY % -51.96% 25.03% 0.00% 0.00% 100.60% 0.00% -
  Horiz. % 60.24% 125.40% 100.30% 0.00% 200.60% 100.00% -
NAPS 2.0100 1.6888 1.5181 1.7889 1.9680 1.5635 1.5582 4.33%
  YoY % 19.02% 11.24% -15.14% -9.10% 25.87% 0.34% -
  Horiz. % 128.99% 108.38% 97.43% 114.81% 126.30% 100.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 4.7500 5.2000 4.7000 4.6600 4.8000 4.5500 3.3300 -
P/RPS 5.55 5.69 6.39 6.70 6.88 6.40 4.73 2.70%
  YoY % -2.46% -10.95% -4.63% -2.62% 7.50% 35.31% -
  Horiz. % 117.34% 120.30% 135.10% 141.65% 145.45% 135.31% 100.00%
P/EPS 105.56 84.14 92.27 108.88 8.29 120.37 9.10 50.40%
  YoY % 25.46% -8.81% -15.26% 1,213.39% -93.11% 1,222.75% -
  Horiz. % 1,160.00% 924.62% 1,013.96% 1,196.48% 91.10% 1,322.75% 100.00%
EY 0.95 1.19 1.08 0.92 12.07 0.83 10.99 -33.48%
  YoY % -20.17% 10.19% 17.39% -92.38% 1,354.22% -92.45% -
  Horiz. % 8.64% 10.83% 9.83% 8.37% 109.83% 7.55% 100.00%
DY 1.26 2.40 2.13 0.00 4.17 2.20 0.00 -
  YoY % -47.50% 12.68% 0.00% 0.00% 89.55% 0.00% -
  Horiz. % 57.27% 109.09% 96.82% 0.00% 189.55% 100.00% -
P/NAPS 2.36 3.08 3.09 2.60 2.44 2.90 2.12 1.80%
  YoY % -23.38% -0.32% 18.85% 6.56% -15.86% 36.79% -
  Horiz. % 111.32% 145.28% 145.75% 122.64% 115.09% 136.79% 100.00%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 13/07/17 14/07/16 15/07/15 16/07/14 26/06/13 11/07/12 14/07/11 -
Price 4.5700 5.2000 4.6500 4.7000 4.8500 4.3500 3.3200 -
P/RPS 5.34 5.69 6.32 6.75 6.96 6.12 4.72 2.08%
  YoY % -6.15% -9.97% -6.37% -3.02% 13.73% 29.66% -
  Horiz. % 113.14% 120.55% 133.90% 143.01% 147.46% 129.66% 100.00%
P/EPS 101.56 84.14 91.28 109.81 8.37 115.08 9.07 49.52%
  YoY % 20.70% -7.82% -16.87% 1,211.95% -92.73% 1,168.80% -
  Horiz. % 1,119.74% 927.67% 1,006.39% 1,210.69% 92.28% 1,268.80% 100.00%
EY 0.98 1.19 1.10 0.91 11.94 0.87 11.02 -33.17%
  YoY % -17.65% 8.18% 20.88% -92.38% 1,272.41% -92.11% -
  Horiz. % 8.89% 10.80% 9.98% 8.26% 108.35% 7.89% 100.00%
DY 1.31 2.40 2.15 0.00 4.12 2.30 0.00 -
  YoY % -45.42% 11.63% 0.00% 0.00% 79.13% 0.00% -
  Horiz. % 56.96% 104.35% 93.48% 0.00% 179.13% 100.00% -
P/NAPS 2.27 3.08 3.06 2.63 2.46 2.77 2.11 1.22%
  YoY % -26.30% 0.65% 16.35% 6.91% -11.19% 31.28% -
  Horiz. % 107.58% 145.97% 145.02% 124.64% 116.59% 131.28% 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.
 


 

405  298  502  622 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.20-0.02 
 MPAY 0.28+0.02 
 GLOTEC 0.065+0.005 
 IWCITY 1.48+0.09 
 L&G 0.235+0.02 
 BORNOIL 0.1050.00 
 IFCAMSC 0.40+0.02 
 UMWOG 0.325+0.005 
 VIVOCOM 0.135-0.005 
 NETX 0.045+0.005 
Partners & Brokers