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
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 99,421 254,366 215,387 186,066 181,621 193,826 175,732 -9.05%
  YoY % -60.91% 18.10% 15.76% 2.45% -6.30% 10.30% -
  Horiz. % 56.58% 144.75% 122.57% 105.88% 103.35% 110.30% 100.00%
PBT -4,511 15,519 24,423 8,606 27,822 22,914 17,774 -
  YoY % -129.07% -36.46% 183.79% -69.07% 21.42% 28.92% -
  Horiz. % -25.38% 87.31% 137.41% 48.42% 156.53% 128.92% 100.00%
Tax -7,655 -3,827 -4,697 -4,898 -4,691 -5,844 -4,895 7.73%
  YoY % -100.03% 18.52% 4.10% -4.41% 19.73% -19.39% -
  Horiz. % 156.38% 78.18% 95.96% 100.06% 95.83% 119.39% 100.00%
NP -12,166 11,692 19,726 3,708 23,131 17,070 12,879 -
  YoY % -204.05% -40.73% 431.98% -83.97% 35.51% 32.54% -
  Horiz. % -94.46% 90.78% 153.16% 28.79% 179.60% 132.54% 100.00%
NP to SH -7,917 7,877 13,690 1,610 16,680 13,664 10,658 -
  YoY % -200.51% -42.46% 750.31% -90.35% 22.07% 28.20% -
  Horiz. % -74.28% 73.91% 128.45% 15.11% 156.50% 128.20% 100.00%
Tax Rate - % 24.66 % 19.23 % 56.91 % 16.86 % 25.50 % 27.54 % -
  YoY % 0.00% 28.24% -66.21% 237.54% -33.88% -7.41% -
  Horiz. % 0.00% 89.54% 69.83% 206.64% 61.22% 92.59% 100.00%
Total Cost 111,587 242,674 195,661 182,358 158,490 176,756 162,853 -6.10%
  YoY % -54.02% 24.03% 7.29% 15.06% -10.33% 8.54% -
  Horiz. % 68.52% 149.01% 120.15% 111.98% 97.32% 108.54% 100.00%
Net Worth 438,814 514,909 540,274 489,544 492,081 385,547 408,376 1.20%
  YoY % -14.78% -4.69% 10.36% -0.52% 27.63% -5.59% -
  Horiz. % 107.45% 126.09% 132.30% 119.88% 120.50% 94.41% 100.00%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div 12,682 - 25,365 25,365 25,365 - 25,365 -10.90%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 100.00% 100.00% 100.00% 0.00% 100.00%
Div Payout % - % - % 185.28 % 1,575.47 % 152.07 % - % 237.99 % -
  YoY % 0.00% 0.00% -88.24% 936.02% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 77.85% 661.99% 63.90% 0.00% 100.00%
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 438,814 514,909 540,274 489,544 492,081 385,547 408,376 1.20%
  YoY % -14.78% -4.69% 10.36% -0.52% 27.63% -5.59% -
  Horiz. % 107.45% 126.09% 132.30% 119.88% 120.50% 94.41% 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
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin -12.24 % 4.60 % 9.16 % 1.99 % 12.74 % 8.81 % 7.33 % -
  YoY % -366.09% -49.78% 360.30% -84.38% 44.61% 20.19% -
  Horiz. % -166.98% 62.76% 124.97% 27.15% 173.81% 120.19% 100.00%
ROE -1.80 % 1.53 % 2.53 % 0.33 % 3.39 % 3.54 % 2.61 % -
  YoY % -217.65% -39.53% 666.67% -90.27% -4.24% 35.63% -
  Horiz. % -68.97% 58.62% 96.93% 12.64% 129.89% 135.63% 100.00%
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 39.20 100.28 84.92 73.36 71.60 76.41 69.28 -9.05%
  YoY % -60.91% 18.09% 15.76% 2.46% -6.29% 10.29% -
  Horiz. % 56.58% 144.75% 122.58% 105.89% 103.35% 110.29% 100.00%
EPS -3.12 3.11 5.40 0.63 6.58 5.39 4.20 -
  YoY % -200.32% -42.41% 757.14% -90.43% 22.08% 28.33% -
  Horiz. % -74.29% 74.05% 128.57% 15.00% 156.67% 128.33% 100.00%
DPS 5.00 0.00 10.00 10.00 10.00 0.00 10.00 -10.90%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 1.7300 2.0300 2.1300 1.9300 1.9400 1.5200 1.6100 1.20%
  YoY % -14.78% -4.69% 10.36% -0.52% 27.63% -5.59% -
  Horiz. % 107.45% 126.09% 132.30% 119.88% 120.50% 94.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 253,650
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 39.20 100.28 84.92 73.36 71.60 76.41 69.28 -9.05%
  YoY % -60.91% 18.09% 15.76% 2.46% -6.29% 10.29% -
  Horiz. % 56.58% 144.75% 122.58% 105.89% 103.35% 110.29% 100.00%
EPS -3.12 3.11 5.40 0.63 6.58 5.39 4.20 -
  YoY % -200.32% -42.41% 757.14% -90.43% 22.08% 28.33% -
  Horiz. % -74.29% 74.05% 128.57% 15.00% 156.67% 128.33% 100.00%
DPS 5.00 0.00 10.00 10.00 10.00 0.00 10.00 -10.90%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 1.7300 2.0300 2.1300 1.9300 1.9400 1.5200 1.6100 1.20%
  YoY % -14.78% -4.69% 10.36% -0.52% 27.63% -5.59% -
  Horiz. % 107.45% 126.09% 132.30% 119.88% 120.50% 94.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 3.6000 4.1700 4.4500 4.3600 4.9900 4.3800 4.8200 -
P/RPS 9.18 4.16 5.24 5.94 6.97 5.73 6.96 4.72%
  YoY % 120.67% -20.61% -11.78% -14.78% 21.64% -17.67% -
  Horiz. % 131.90% 59.77% 75.29% 85.34% 100.14% 82.33% 100.00%
P/EPS -115.34 134.28 82.45 686.90 75.88 81.31 114.71 -
  YoY % -185.90% 62.86% -88.00% 805.25% -6.68% -29.12% -
  Horiz. % -100.55% 117.06% 71.88% 598.81% 66.15% 70.88% 100.00%
EY -0.87 0.74 1.21 0.15 1.32 1.23 0.87 -
  YoY % -217.57% -38.84% 706.67% -88.64% 7.32% 41.38% -
  Horiz. % -100.00% 85.06% 139.08% 17.24% 151.72% 141.38% 100.00%
DY 1.39 0.00 2.25 2.29 2.00 0.00 2.07 -6.42%
  YoY % 0.00% 0.00% -1.75% 14.50% 0.00% 0.00% -
  Horiz. % 67.15% 0.00% 108.70% 110.63% 96.62% 0.00% 100.00%
P/NAPS 2.08 2.05 2.09 2.26 2.57 2.88 2.99 -5.86%
  YoY % 1.46% -1.91% -7.52% -12.06% -10.76% -3.68% -
  Horiz. % 69.57% 68.56% 69.90% 75.59% 85.95% 96.32% 100.00%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 14/01/21 14/01/20 10/01/19 11/01/18 13/01/17 14/01/16 14/01/15 -
Price 3.6800 4.0700 4.4000 4.2800 4.8800 4.3800 4.7000 -
P/RPS 9.39 4.06 5.18 5.83 6.82 5.73 6.78 5.57%
  YoY % 131.28% -21.62% -11.15% -14.52% 19.02% -15.49% -
  Horiz. % 138.50% 59.88% 76.40% 85.99% 100.59% 84.51% 100.00%
P/EPS -117.90 131.06 81.52 674.30 74.21 81.31 111.86 -
  YoY % -189.96% 60.77% -87.91% 808.64% -8.73% -27.31% -
  Horiz. % -105.40% 117.16% 72.88% 602.81% 66.34% 72.69% 100.00%
EY -0.85 0.76 1.23 0.15 1.35 1.23 0.89 -
  YoY % -211.84% -38.21% 720.00% -88.89% 9.76% 38.20% -
  Horiz. % -95.51% 85.39% 138.20% 16.85% 151.69% 138.20% 100.00%
DY 1.36 0.00 2.27 2.34 2.05 0.00 2.13 -7.20%
  YoY % 0.00% 0.00% -2.99% 14.15% 0.00% 0.00% -
  Horiz. % 63.85% 0.00% 106.57% 109.86% 96.24% 0.00% 100.00%
P/NAPS 2.13 2.00 2.07 2.22 2.52 2.88 2.92 -5.12%
  YoY % 6.50% -3.38% -6.76% -11.90% -12.50% -1.37% -
  Horiz. % 72.95% 68.49% 70.89% 76.03% 86.30% 98.63% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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