Highlights

[ATLAN] YoY Quarter Result on 2018-11-30 [#3]

Stock [ATLAN]: ATLAN HOLDINGS BHD
Announcement Date 10-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2019
Quarter 30-Nov-2018  [#3]
Profit Trend QoQ -     4.90%    YoY -     750.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 215,387 186,066 181,621 193,826 175,732 203,593 199,468 1.29%
  YoY % 15.76% 2.45% -6.30% 10.30% -13.68% 2.07% -
  Horiz. % 107.98% 93.28% 91.05% 97.17% 88.10% 102.07% 100.00%
PBT 24,423 8,606 27,822 22,914 17,774 45,149 48,589 -10.83%
  YoY % 183.79% -69.07% 21.42% 28.92% -60.63% -7.08% -
  Horiz. % 50.26% 17.71% 57.26% 47.16% 36.58% 92.92% 100.00%
Tax -4,697 -4,898 -4,691 -5,844 -4,895 -5,735 -8,928 -10.15%
  YoY % 4.10% -4.41% 19.73% -19.39% 14.65% 35.76% -
  Horiz. % 52.61% 54.86% 52.54% 65.46% 54.83% 64.24% 100.00%
NP 19,726 3,708 23,131 17,070 12,879 39,414 39,661 -10.98%
  YoY % 431.98% -83.97% 35.51% 32.54% -67.32% -0.62% -
  Horiz. % 49.74% 9.35% 58.32% 43.04% 32.47% 99.38% 100.00%
NP to SH 13,690 1,610 16,680 13,664 10,658 35,599 35,514 -14.68%
  YoY % 750.31% -90.35% 22.07% 28.20% -70.06% 0.24% -
  Horiz. % 38.55% 4.53% 46.97% 38.47% 30.01% 100.24% 100.00%
Tax Rate 19.23 % 56.91 % 16.86 % 25.50 % 27.54 % 12.70 % 18.37 % 0.77%
  YoY % -66.21% 237.54% -33.88% -7.41% 116.85% -30.87% -
  Horiz. % 104.68% 309.80% 91.78% 138.81% 149.92% 69.13% 100.00%
Total Cost 195,661 182,358 158,490 176,756 162,853 164,179 159,807 3.43%
  YoY % 7.29% 15.06% -10.33% 8.54% -0.81% 2.74% -
  Horiz. % 122.44% 114.11% 99.18% 110.61% 101.91% 102.74% 100.00%
Net Worth 539,994 489,544 492,081 385,547 408,376 476,861 395,693 5.32%
  YoY % 10.31% -0.52% 27.63% -5.59% -14.36% 20.51% -
  Horiz. % 136.47% 123.72% 124.36% 97.44% 103.21% 120.51% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div 25,351 25,365 25,365 - 25,365 63,412 - -
  YoY % -0.05% 0.00% 0.00% 0.00% -60.00% 0.00% -
  Horiz. % 39.98% 40.00% 40.00% 0.00% 40.00% 100.00% -
Div Payout % 185.19 % 1,575.47 % 152.07 % - % 237.99 % 178.13 % - % -
  YoY % -88.25% 936.02% 0.00% 0.00% 33.60% 0.00% -
  Horiz. % 103.96% 884.45% 85.37% 0.00% 133.60% 100.00% -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 539,994 489,544 492,081 385,547 408,376 476,861 395,693 5.32%
  YoY % 10.31% -0.52% 27.63% -5.59% -14.36% 20.51% -
  Horiz. % 136.47% 123.72% 124.36% 97.44% 103.21% 120.51% 100.00%
NOSH 253,518 253,650 253,650 253,650 253,650 253,650 253,650 -0.01%
  YoY % -0.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.95% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 9.16 % 1.99 % 12.74 % 8.81 % 7.33 % 19.36 % 19.88 % -12.11%
  YoY % 360.30% -84.38% 44.61% 20.19% -62.14% -2.62% -
  Horiz. % 46.08% 10.01% 64.08% 44.32% 36.87% 97.38% 100.00%
ROE 2.54 % 0.33 % 3.39 % 3.54 % 2.61 % 7.47 % 8.98 % -18.97%
  YoY % 669.70% -90.27% -4.24% 35.63% -65.06% -16.82% -
  Horiz. % 28.29% 3.67% 37.75% 39.42% 29.06% 83.18% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 84.96 73.36 71.60 76.41 69.28 80.27 78.64 1.30%
  YoY % 15.81% 2.46% -6.29% 10.29% -13.69% 2.07% -
  Horiz. % 108.04% 93.29% 91.05% 97.16% 88.10% 102.07% 100.00%
EPS 5.40 0.63 6.58 5.39 4.20 14.03 14.00 -14.68%
  YoY % 757.14% -90.43% 22.08% 28.33% -70.06% 0.21% -
  Horiz. % 38.57% 4.50% 47.00% 38.50% 30.00% 100.21% 100.00%
DPS 10.00 10.00 10.00 0.00 10.00 25.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -60.00% 0.00% -
  Horiz. % 40.00% 40.00% 40.00% 0.00% 40.00% 100.00% -
NAPS 2.1300 1.9300 1.9400 1.5200 1.6100 1.8800 1.5600 5.33%
  YoY % 10.36% -0.52% 27.63% -5.59% -14.36% 20.51% -
  Horiz. % 136.54% 123.72% 124.36% 97.44% 103.21% 120.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 253,518
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 84.96 73.39 71.64 76.45 69.32 80.31 78.68 1.29%
  YoY % 15.77% 2.44% -6.29% 10.29% -13.68% 2.07% -
  Horiz. % 107.98% 93.28% 91.05% 97.17% 88.10% 102.07% 100.00%
EPS 5.40 0.64 6.58 5.39 4.20 14.04 14.01 -14.69%
  YoY % 743.75% -90.27% 22.08% 28.33% -70.09% 0.21% -
  Horiz. % 38.54% 4.57% 46.97% 38.47% 29.98% 100.21% 100.00%
DPS 10.00 10.01 10.01 0.00 10.01 25.01 0.00 -
  YoY % -0.10% 0.00% 0.00% 0.00% -59.98% 0.00% -
  Horiz. % 39.98% 40.02% 40.02% 0.00% 40.02% 100.00% -
NAPS 2.1300 1.9310 1.9410 1.5208 1.6108 1.8810 1.5608 5.32%
  YoY % 10.31% -0.52% 27.63% -5.59% -14.36% 20.52% -
  Horiz. % 136.47% 123.72% 124.36% 97.44% 103.20% 120.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 4.4500 4.3600 4.9900 4.3800 4.8200 4.6900 4.6000 -
P/RPS 5.24 5.94 6.97 5.73 6.96 5.84 5.85 -1.82%
  YoY % -11.78% -14.78% 21.64% -17.67% 19.18% -0.17% -
  Horiz. % 89.57% 101.54% 119.15% 97.95% 118.97% 99.83% 100.00%
P/EPS 82.41 686.90 75.88 81.31 114.71 33.42 32.85 16.56%
  YoY % -88.00% 805.25% -6.68% -29.12% 243.24% 1.74% -
  Horiz. % 250.87% 2,091.02% 230.99% 247.52% 349.19% 101.74% 100.00%
EY 1.21 0.15 1.32 1.23 0.87 2.99 3.04 -14.23%
  YoY % 706.67% -88.64% 7.32% 41.38% -70.90% -1.64% -
  Horiz. % 39.80% 4.93% 43.42% 40.46% 28.62% 98.36% 100.00%
DY 2.25 2.29 2.00 0.00 2.07 5.33 0.00 -
  YoY % -1.75% 14.50% 0.00% 0.00% -61.16% 0.00% -
  Horiz. % 42.21% 42.96% 37.52% 0.00% 38.84% 100.00% -
P/NAPS 2.09 2.26 2.57 2.88 2.99 2.49 2.95 -5.58%
  YoY % -7.52% -12.06% -10.76% -3.68% 20.08% -15.59% -
  Horiz. % 70.85% 76.61% 87.12% 97.63% 101.36% 84.41% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 10/01/19 11/01/18 13/01/17 14/01/16 14/01/15 15/01/14 15/01/13 -
Price 4.4000 4.2800 4.8800 4.3800 4.7000 4.7000 4.6000 -
P/RPS 5.18 5.83 6.82 5.73 6.78 5.86 5.85 -2.01%
  YoY % -11.15% -14.52% 19.02% -15.49% 15.70% 0.17% -
  Horiz. % 88.55% 99.66% 116.58% 97.95% 115.90% 100.17% 100.00%
P/EPS 81.48 674.30 74.21 81.31 111.86 33.49 32.85 16.34%
  YoY % -87.92% 808.64% -8.73% -27.31% 234.01% 1.95% -
  Horiz. % 248.04% 2,052.66% 225.91% 247.52% 340.52% 101.95% 100.00%
EY 1.23 0.15 1.35 1.23 0.89 2.99 3.04 -13.99%
  YoY % 720.00% -88.89% 9.76% 38.20% -70.23% -1.64% -
  Horiz. % 40.46% 4.93% 44.41% 40.46% 29.28% 98.36% 100.00%
DY 2.27 2.34 2.05 0.00 2.13 5.32 0.00 -
  YoY % -2.99% 14.15% 0.00% 0.00% -59.96% 0.00% -
  Horiz. % 42.67% 43.98% 38.53% 0.00% 40.04% 100.00% -
P/NAPS 2.07 2.22 2.52 2.88 2.92 2.50 2.95 -5.73%
  YoY % -6.76% -11.90% -12.50% -1.37% 16.80% -15.25% -
  Horiz. % 70.17% 75.25% 85.42% 97.63% 98.98% 84.75% 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.
 


 

1880 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.6450.00 
 KOTRA 1.700.00 
 UCREST 0.290.00 
 PINEAPP 0.280.00 
 PUC 0.1050.00 
 WILLOW 0.470.00 
 ARMADA-C39 0.0050.00 
 IRIS 0.1450.00 
 UEMS-C60 0.0050.00 
 BTECH 0.230.00 
Partners & Brokers