Highlights

[ATLAN] QoQ Quarter Result on 2015-11-30 [#3]

Stock [ATLAN]: ATLAN HOLDINGS BHD
Announcement Date 14-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2016
Quarter 30-Nov-2015  [#3]
Profit Trend QoQ -     190.97%    YoY -     28.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 231,770 195,566 195,566 193,826 192,204 186,462 203,124 11.09%
  QoQ % 18.51% 0.00% 0.90% 0.84% 3.08% -8.20% -
  Horiz. % 114.10% 96.28% 96.28% 95.42% 94.62% 91.80% 100.00%
PBT 25,990 25,416 25,063 22,914 12,757 22,330 26,655 -1.99%
  QoQ % 2.26% 1.41% 9.38% 79.62% -42.87% -16.23% -
  Horiz. % 97.51% 95.35% 94.03% 85.97% 47.86% 83.77% 100.00%
Tax -5,672 -9,102 -9,102 -5,844 -6,012 -6,072 -7,919 -23.35%
  QoQ % 37.68% 0.00% -55.75% 2.79% 0.99% 23.32% -
  Horiz. % 71.63% 114.94% 114.94% 73.80% 75.92% 76.68% 100.00%
NP 20,318 16,314 15,961 17,070 6,745 16,258 18,736 6.67%
  QoQ % 24.54% 2.21% -6.50% 153.08% -58.51% -13.23% -
  Horiz. % 108.44% 87.07% 85.19% 91.11% 36.00% 86.77% 100.00%
NP to SH 15,681 11,825 11,534 13,664 4,696 12,918 14,642 5.62%
  QoQ % 32.61% 2.52% -15.59% 190.97% -63.65% -11.77% -
  Horiz. % 107.10% 80.76% 78.77% 93.32% 32.07% 88.23% 100.00%
Tax Rate 21.82 % 35.81 % 36.32 % 25.50 % 47.13 % 27.19 % 29.71 % -21.81%
  QoQ % -39.07% -1.40% 42.43% -45.89% 73.34% -8.48% -
  Horiz. % 73.44% 120.53% 122.25% 85.83% 158.63% 91.52% 100.00%
Total Cost 211,452 179,252 179,605 176,756 185,459 170,204 184,388 11.53%
  QoQ % 17.96% -0.20% 1.61% -4.69% 8.96% -7.69% -
  Horiz. % 114.68% 97.21% 97.41% 95.86% 100.58% 92.31% 100.00%
Net Worth 428,668 398,230 395,693 385,547 390,620 385,547 398,230 6.05%
  QoQ % 7.64% 0.64% 2.63% -1.30% 1.32% -3.18% -
  Horiz. % 107.64% 100.00% 99.36% 96.82% 98.09% 96.82% 100.00%
Dividend
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 31,706 - - - 19,023 25,365 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% -25.00% 0.00% -
  Horiz. % 125.00% 0.00% 0.00% 0.00% 75.00% 100.00% -
Div Payout % 202.20 % - % - % - % 405.11 % 196.35 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 106.32% 0.00% -
  Horiz. % 102.98% 0.00% 0.00% 0.00% 206.32% 100.00% -
Equity
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 428,668 398,230 395,693 385,547 390,620 385,547 398,230 6.05%
  QoQ % 7.64% 0.64% 2.63% -1.30% 1.32% -3.18% -
  Horiz. % 107.64% 100.00% 99.36% 96.82% 98.09% 96.82% 100.00%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 8.77 % 8.34 % 8.16 % 8.81 % 3.51 % 8.72 % 9.22 % -3.91%
  QoQ % 5.16% 2.21% -7.38% 151.00% -59.75% -5.42% -
  Horiz. % 95.12% 90.46% 88.50% 95.55% 38.07% 94.58% 100.00%
ROE 3.66 % 2.97 % 2.91 % 3.54 % 1.20 % 3.35 % 3.68 % -0.43%
  QoQ % 23.23% 2.06% -17.80% 195.00% -64.18% -8.97% -
  Horiz. % 99.46% 80.71% 79.08% 96.20% 32.61% 91.03% 100.00%
Per Share
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 91.37 77.10 77.10 76.41 75.78 73.51 80.08 11.08%
  QoQ % 18.51% 0.00% 0.90% 0.83% 3.09% -8.20% -
  Horiz. % 114.10% 96.28% 96.28% 95.42% 94.63% 91.80% 100.00%
EPS 6.18 4.66 4.55 5.39 1.85 5.09 5.77 5.62%
  QoQ % 32.62% 2.42% -15.58% 191.35% -63.65% -11.79% -
  Horiz. % 107.11% 80.76% 78.86% 93.41% 32.06% 88.21% 100.00%
DPS 12.50 0.00 0.00 0.00 7.50 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -25.00% 0.00% -
  Horiz. % 125.00% 0.00% 0.00% 0.00% 75.00% 100.00% -
NAPS 1.6900 1.5700 1.5600 1.5200 1.5400 1.5200 1.5700 6.05%
  QoQ % 7.64% 0.64% 2.63% -1.30% 1.32% -3.18% -
  Horiz. % 107.64% 100.00% 99.36% 96.82% 98.09% 96.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 253,650
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 91.37 77.10 77.10 76.41 75.78 73.51 80.08 11.08%
  QoQ % 18.51% 0.00% 0.90% 0.83% 3.09% -8.20% -
  Horiz. % 114.10% 96.28% 96.28% 95.42% 94.63% 91.80% 100.00%
EPS 6.18 4.66 4.55 5.39 1.85 5.09 5.77 5.62%
  QoQ % 32.62% 2.42% -15.58% 191.35% -63.65% -11.79% -
  Horiz. % 107.11% 80.76% 78.86% 93.41% 32.06% 88.21% 100.00%
DPS 12.50 0.00 0.00 0.00 7.50 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -25.00% 0.00% -
  Horiz. % 125.00% 0.00% 0.00% 0.00% 75.00% 100.00% -
NAPS 1.6900 1.5700 1.5600 1.5200 1.5400 1.5200 1.5700 6.05%
  QoQ % 7.64% 0.64% 2.63% -1.30% 1.32% -3.18% -
  Horiz. % 107.64% 100.00% 99.36% 96.82% 98.09% 96.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 5.2000 4.3700 4.3700 4.3800 4.5600 4.7000 4.7700 -
P/RPS 5.69 5.67 5.67 5.73 6.02 6.39 5.96 -3.63%
  QoQ % 0.35% 0.00% -1.05% -4.82% -5.79% 7.21% -
  Horiz. % 95.47% 95.13% 95.13% 96.14% 101.01% 107.21% 100.00%
P/EPS 84.11 93.74 96.10 81.31 246.30 92.29 82.63 1.42%
  QoQ % -10.27% -2.46% 18.19% -66.99% 166.88% 11.69% -
  Horiz. % 101.79% 113.45% 116.30% 98.40% 298.08% 111.69% 100.00%
EY 1.19 1.07 1.04 1.23 0.41 1.08 1.21 -1.32%
  QoQ % 11.21% 2.88% -15.45% 200.00% -62.04% -10.74% -
  Horiz. % 98.35% 88.43% 85.95% 101.65% 33.88% 89.26% 100.00%
DY 2.40 0.00 0.00 0.00 1.64 2.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -23.00% 0.00% -
  Horiz. % 112.68% 0.00% 0.00% 0.00% 77.00% 100.00% -
P/NAPS 3.08 2.78 2.80 2.88 2.96 3.09 3.04 1.05%
  QoQ % 10.79% -0.71% -2.78% -2.70% -4.21% 1.64% -
  Horiz. % 101.32% 91.45% 92.11% 94.74% 97.37% 101.64% 100.00%
Price Multiplier on Announcement Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 14/07/16 28/04/16 - 14/01/16 13/10/15 15/07/15 29/04/15 -
Price 5.2000 5.2500 0.0000 4.3800 4.5900 4.6500 4.6900 -
P/RPS 5.69 6.81 0.00 5.73 6.06 6.33 5.86 -2.32%
  QoQ % -16.45% 0.00% 0.00% -5.45% -4.27% 8.02% -
  Horiz. % 97.10% 116.21% 0.00% 97.78% 103.41% 108.02% 100.00%
P/EPS 84.11 112.61 0.00 81.31 247.92 91.30 81.25 2.80%
  QoQ % -25.31% 0.00% 0.00% -67.20% 171.54% 12.37% -
  Horiz. % 103.52% 138.60% 0.00% 100.07% 305.13% 112.37% 100.00%
EY 1.19 0.89 0.00 1.23 0.40 1.10 1.23 -2.60%
  QoQ % 33.71% 0.00% 0.00% 207.50% -63.64% -10.57% -
  Horiz. % 96.75% 72.36% 0.00% 100.00% 32.52% 89.43% 100.00%
DY 2.40 0.00 0.00 0.00 1.63 2.15 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -24.19% 0.00% -
  Horiz. % 111.63% 0.00% 0.00% 0.00% 75.81% 100.00% -
P/NAPS 3.08 3.34 0.00 2.88 2.98 3.06 2.99 2.39%
  QoQ % -7.78% 0.00% 0.00% -3.36% -2.61% 2.34% -
  Horiz. % 103.01% 111.71% 0.00% 96.32% 99.67% 102.34% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS