Highlights

[ATLAN] YoY Quarter Result on 2019-11-30 [#3]

Stock [ATLAN]: ATLAN HOLDINGS BHD
Announcement Date 14-Jan-2020
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2020
Quarter 30-Nov-2019  [#3]
Profit Trend QoQ -     92.73%    YoY -     -42.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 254,366 215,387 186,066 181,621 193,826 175,732 203,593 3.78%
  YoY % 18.10% 15.76% 2.45% -6.30% 10.30% -13.68% -
  Horiz. % 124.94% 105.79% 91.39% 89.21% 95.20% 86.32% 100.00%
PBT 15,519 24,423 8,606 27,822 22,914 17,774 45,149 -16.30%
  YoY % -36.46% 183.79% -69.07% 21.42% 28.92% -60.63% -
  Horiz. % 34.37% 54.09% 19.06% 61.62% 50.75% 39.37% 100.00%
Tax -3,827 -4,697 -4,898 -4,691 -5,844 -4,895 -5,735 -6.52%
  YoY % 18.52% 4.10% -4.41% 19.73% -19.39% 14.65% -
  Horiz. % 66.73% 81.90% 85.41% 81.80% 101.90% 85.35% 100.00%
NP 11,692 19,726 3,708 23,131 17,070 12,879 39,414 -18.33%
  YoY % -40.73% 431.98% -83.97% 35.51% 32.54% -67.32% -
  Horiz. % 29.66% 50.05% 9.41% 58.69% 43.31% 32.68% 100.00%
NP to SH 7,877 13,690 1,610 16,680 13,664 10,658 35,599 -22.22%
  YoY % -42.46% 750.31% -90.35% 22.07% 28.20% -70.06% -
  Horiz. % 22.13% 38.46% 4.52% 46.86% 38.38% 29.94% 100.00%
Tax Rate 24.66 % 19.23 % 56.91 % 16.86 % 25.50 % 27.54 % 12.70 % 11.69%
  YoY % 28.24% -66.21% 237.54% -33.88% -7.41% 116.85% -
  Horiz. % 194.17% 151.42% 448.11% 132.76% 200.79% 216.85% 100.00%
Total Cost 242,674 195,661 182,358 158,490 176,756 162,853 164,179 6.73%
  YoY % 24.03% 7.29% 15.06% -10.33% 8.54% -0.81% -
  Horiz. % 147.81% 119.18% 111.07% 96.53% 107.66% 99.19% 100.00%
Net Worth 514,909 540,274 489,544 492,081 385,547 408,376 476,861 1.29%
  YoY % -4.69% 10.36% -0.52% 27.63% -5.59% -14.36% -
  Horiz. % 107.98% 113.30% 102.66% 103.19% 80.85% 85.64% 100.00%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div - 25,365 25,365 25,365 - 25,365 63,412 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -60.00% -
  Horiz. % 0.00% 40.00% 40.00% 40.00% 0.00% 40.00% 100.00%
Div Payout % - % 185.28 % 1,575.47 % 152.07 % - % 237.99 % 178.13 % -
  YoY % 0.00% -88.24% 936.02% 0.00% 0.00% 33.60% -
  Horiz. % 0.00% 104.01% 884.45% 85.37% 0.00% 133.60% 100.00%
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 514,909 540,274 489,544 492,081 385,547 408,376 476,861 1.29%
  YoY % -4.69% 10.36% -0.52% 27.63% -5.59% -14.36% -
  Horiz. % 107.98% 113.30% 102.66% 103.19% 80.85% 85.64% 100.00%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 -
  YoY % 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
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 4.60 % 9.16 % 1.99 % 12.74 % 8.81 % 7.33 % 19.36 % -21.29%
  YoY % -49.78% 360.30% -84.38% 44.61% 20.19% -62.14% -
  Horiz. % 23.76% 47.31% 10.28% 65.81% 45.51% 37.86% 100.00%
ROE 1.53 % 2.53 % 0.33 % 3.39 % 3.54 % 2.61 % 7.47 % -23.21%
  YoY % -39.53% 666.67% -90.27% -4.24% 35.63% -65.06% -
  Horiz. % 20.48% 33.87% 4.42% 45.38% 47.39% 34.94% 100.00%
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 100.28 84.92 73.36 71.60 76.41 69.28 80.27 3.78%
  YoY % 18.09% 15.76% 2.46% -6.29% 10.29% -13.69% -
  Horiz. % 124.93% 105.79% 91.39% 89.20% 95.19% 86.31% 100.00%
EPS 3.11 5.40 0.63 6.58 5.39 4.20 14.03 -22.20%
  YoY % -42.41% 757.14% -90.43% 22.08% 28.33% -70.06% -
  Horiz. % 22.17% 38.49% 4.49% 46.90% 38.42% 29.94% 100.00%
DPS 0.00 10.00 10.00 10.00 0.00 10.00 25.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -60.00% -
  Horiz. % 0.00% 40.00% 40.00% 40.00% 0.00% 40.00% 100.00%
NAPS 2.0300 2.1300 1.9300 1.9400 1.5200 1.6100 1.8800 1.29%
  YoY % -4.69% 10.36% -0.52% 27.63% -5.59% -14.36% -
  Horiz. % 107.98% 113.30% 102.66% 103.19% 80.85% 85.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 253,650
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 100.28 84.92 73.36 71.60 76.41 69.28 80.27 3.78%
  YoY % 18.09% 15.76% 2.46% -6.29% 10.29% -13.69% -
  Horiz. % 124.93% 105.79% 91.39% 89.20% 95.19% 86.31% 100.00%
EPS 3.11 5.40 0.63 6.58 5.39 4.20 14.03 -22.20%
  YoY % -42.41% 757.14% -90.43% 22.08% 28.33% -70.06% -
  Horiz. % 22.17% 38.49% 4.49% 46.90% 38.42% 29.94% 100.00%
DPS 0.00 10.00 10.00 10.00 0.00 10.00 25.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -60.00% -
  Horiz. % 0.00% 40.00% 40.00% 40.00% 0.00% 40.00% 100.00%
NAPS 2.0300 2.1300 1.9300 1.9400 1.5200 1.6100 1.8800 1.29%
  YoY % -4.69% 10.36% -0.52% 27.63% -5.59% -14.36% -
  Horiz. % 107.98% 113.30% 102.66% 103.19% 80.85% 85.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 4.1700 4.4500 4.3600 4.9900 4.3800 4.8200 4.6900 -
P/RPS 4.16 5.24 5.94 6.97 5.73 6.96 5.84 -5.49%
  YoY % -20.61% -11.78% -14.78% 21.64% -17.67% 19.18% -
  Horiz. % 71.23% 89.73% 101.71% 119.35% 98.12% 119.18% 100.00%
P/EPS 134.28 82.45 686.90 75.88 81.31 114.71 33.42 26.07%
  YoY % 62.86% -88.00% 805.25% -6.68% -29.12% 243.24% -
  Horiz. % 401.80% 246.71% 2,055.36% 227.05% 243.30% 343.24% 100.00%
EY 0.74 1.21 0.15 1.32 1.23 0.87 2.99 -20.75%
  YoY % -38.84% 706.67% -88.64% 7.32% 41.38% -70.90% -
  Horiz. % 24.75% 40.47% 5.02% 44.15% 41.14% 29.10% 100.00%
DY 0.00 2.25 2.29 2.00 0.00 2.07 5.33 -
  YoY % 0.00% -1.75% 14.50% 0.00% 0.00% -61.16% -
  Horiz. % 0.00% 42.21% 42.96% 37.52% 0.00% 38.84% 100.00%
P/NAPS 2.05 2.09 2.26 2.57 2.88 2.99 2.49 -3.19%
  YoY % -1.91% -7.52% -12.06% -10.76% -3.68% 20.08% -
  Horiz. % 82.33% 83.94% 90.76% 103.21% 115.66% 120.08% 100.00%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 14/01/20 10/01/19 11/01/18 13/01/17 14/01/16 14/01/15 15/01/14 -
Price 4.0700 4.4000 4.2800 4.8800 4.3800 4.7000 4.7000 -
P/RPS 4.06 5.18 5.83 6.82 5.73 6.78 5.86 -5.93%
  YoY % -21.62% -11.15% -14.52% 19.02% -15.49% 15.70% -
  Horiz. % 69.28% 88.40% 99.49% 116.38% 97.78% 115.70% 100.00%
P/EPS 131.06 81.52 674.30 74.21 81.31 111.86 33.49 25.52%
  YoY % 60.77% -87.91% 808.64% -8.73% -27.31% 234.01% -
  Horiz. % 391.34% 243.42% 2,013.44% 221.59% 242.79% 334.01% 100.00%
EY 0.76 1.23 0.15 1.35 1.23 0.89 2.99 -20.40%
  YoY % -38.21% 720.00% -88.89% 9.76% 38.20% -70.23% -
  Horiz. % 25.42% 41.14% 5.02% 45.15% 41.14% 29.77% 100.00%
DY 0.00 2.27 2.34 2.05 0.00 2.13 5.32 -
  YoY % 0.00% -2.99% 14.15% 0.00% 0.00% -59.96% -
  Horiz. % 0.00% 42.67% 43.98% 38.53% 0.00% 40.04% 100.00%
P/NAPS 2.00 2.07 2.22 2.52 2.88 2.92 2.50 -3.65%
  YoY % -3.38% -6.76% -11.90% -12.50% -1.37% 16.80% -
  Horiz. % 80.00% 82.80% 88.80% 100.80% 115.20% 116.80% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers