Highlights

[ATLAN] YoY Quarter Result on 2021-11-30 [#3]

Stock [ATLAN]: ATLAN HOLDINGS BHD
Announcement Date 13-Jan-2022
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2022
Quarter 30-Nov-2021  [#3]
Profit Trend QoQ -     112.71%    YoY -     114.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 75,662 99,421 254,366 215,387 186,066 181,621 193,826 -14.50%
  YoY % -23.90% -60.91% 18.10% 15.76% 2.45% -6.30% -
  Horiz. % 39.04% 51.29% 131.23% 111.12% 96.00% 93.70% 100.00%
PBT 1,955 -4,511 15,519 24,423 8,606 27,822 22,914 -33.63%
  YoY % 143.34% -129.07% -36.46% 183.79% -69.07% 21.42% -
  Horiz. % 8.53% -19.69% 67.73% 106.59% 37.56% 121.42% 100.00%
Tax -1,129 -7,655 -3,827 -4,697 -4,898 -4,691 -5,844 -23.95%
  YoY % 85.25% -100.03% 18.52% 4.10% -4.41% 19.73% -
  Horiz. % 19.32% 130.99% 65.49% 80.37% 83.81% 80.27% 100.00%
NP 826 -12,166 11,692 19,726 3,708 23,131 17,070 -39.61%
  YoY % 106.79% -204.05% -40.73% 431.98% -83.97% 35.51% -
  Horiz. % 4.84% -71.27% 68.49% 115.56% 21.72% 135.51% 100.00%
NP to SH 1,177 -7,917 7,877 13,690 1,610 16,680 13,664 -33.52%
  YoY % 114.87% -200.51% -42.46% 750.31% -90.35% 22.07% -
  Horiz. % 8.61% -57.94% 57.65% 100.19% 11.78% 122.07% 100.00%
Tax Rate 57.75 % - % 24.66 % 19.23 % 56.91 % 16.86 % 25.50 % 14.58%
  YoY % 0.00% 0.00% 28.24% -66.21% 237.54% -33.88% -
  Horiz. % 226.47% 0.00% 96.71% 75.41% 223.18% 66.12% 100.00%
Total Cost 74,836 111,587 242,674 195,661 182,358 158,490 176,756 -13.33%
  YoY % -32.93% -54.02% 24.03% 7.29% 15.06% -10.33% -
  Horiz. % 42.34% 63.13% 137.29% 110.70% 103.17% 89.67% 100.00%
Net Worth 415,985 438,814 514,909 540,274 489,544 492,081 385,547 1.27%
  YoY % -5.20% -14.78% -4.69% 10.36% -0.52% 27.63% -
  Horiz. % 107.89% 113.82% 133.55% 140.13% 126.97% 127.63% 100.00%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div - 12,682 - 25,365 25,365 25,365 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 100.00% 100.00% 100.00% -
Div Payout % - % - % - % 185.28 % 1,575.47 % 152.07 % - % -
  YoY % 0.00% 0.00% 0.00% -88.24% 936.02% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 121.84% 1,036.02% 100.00% -
Equity
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 415,985 438,814 514,909 540,274 489,544 492,081 385,547 1.27%
  YoY % -5.20% -14.78% -4.69% 10.36% -0.52% 27.63% -
  Horiz. % 107.89% 113.82% 133.55% 140.13% 126.97% 127.63% 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
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin 1.09 % -12.24 % 4.60 % 9.16 % 1.99 % 12.74 % 8.81 % -29.39%
  YoY % 108.91% -366.09% -49.78% 360.30% -84.38% 44.61% -
  Horiz. % 12.37% -138.93% 52.21% 103.97% 22.59% 144.61% 100.00%
ROE 0.28 % -1.80 % 1.53 % 2.53 % 0.33 % 3.39 % 3.54 % -34.46%
  YoY % 115.56% -217.65% -39.53% 666.67% -90.27% -4.24% -
  Horiz. % 7.91% -50.85% 43.22% 71.47% 9.32% 95.76% 100.00%
Per Share
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 29.83 39.20 100.28 84.92 73.36 71.60 76.41 -14.50%
  YoY % -23.90% -60.91% 18.09% 15.76% 2.46% -6.29% -
  Horiz. % 39.04% 51.30% 131.24% 111.14% 96.01% 93.71% 100.00%
EPS 0.46 -3.12 3.11 5.40 0.63 6.58 5.39 -33.62%
  YoY % 114.74% -200.32% -42.41% 757.14% -90.43% 22.08% -
  Horiz. % 8.53% -57.88% 57.70% 100.19% 11.69% 122.08% 100.00%
DPS 0.00 5.00 0.00 10.00 10.00 10.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 1.6400 1.7300 2.0300 2.1300 1.9300 1.9400 1.5200 1.27%
  YoY % -5.20% -14.78% -4.69% 10.36% -0.52% 27.63% -
  Horiz. % 107.89% 113.82% 133.55% 140.13% 126.97% 127.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 253,650
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 29.83 39.20 100.28 84.92 73.36 71.60 76.41 -14.50%
  YoY % -23.90% -60.91% 18.09% 15.76% 2.46% -6.29% -
  Horiz. % 39.04% 51.30% 131.24% 111.14% 96.01% 93.71% 100.00%
EPS 0.46 -3.12 3.11 5.40 0.63 6.58 5.39 -33.62%
  YoY % 114.74% -200.32% -42.41% 757.14% -90.43% 22.08% -
  Horiz. % 8.53% -57.88% 57.70% 100.19% 11.69% 122.08% 100.00%
DPS 0.00 5.00 0.00 10.00 10.00 10.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 1.6400 1.7300 2.0300 2.1300 1.9300 1.9400 1.5200 1.27%
  YoY % -5.20% -14.78% -4.69% 10.36% -0.52% 27.63% -
  Horiz. % 107.89% 113.82% 133.55% 140.13% 126.97% 127.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 2.7200 3.6000 4.1700 4.4500 4.3600 4.9900 4.3800 -
P/RPS 9.12 9.18 4.16 5.24 5.94 6.97 5.73 8.05%
  YoY % -0.65% 120.67% -20.61% -11.78% -14.78% 21.64% -
  Horiz. % 159.16% 160.21% 72.60% 91.45% 103.66% 121.64% 100.00%
P/EPS 586.18 -115.34 134.28 82.45 686.90 75.88 81.31 38.95%
  YoY % 608.22% -185.90% 62.86% -88.00% 805.25% -6.68% -
  Horiz. % 720.92% -141.85% 165.15% 101.40% 844.79% 93.32% 100.00%
EY 0.17 -0.87 0.74 1.21 0.15 1.32 1.23 -28.07%
  YoY % 119.54% -217.57% -38.84% 706.67% -88.64% 7.32% -
  Horiz. % 13.82% -70.73% 60.16% 98.37% 12.20% 107.32% 100.00%
DY 0.00 1.39 0.00 2.25 2.29 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -1.75% 14.50% 0.00% -
  Horiz. % 0.00% 69.50% 0.00% 112.50% 114.50% 100.00% -
P/NAPS 1.66 2.08 2.05 2.09 2.26 2.57 2.88 -8.77%
  YoY % -20.19% 1.46% -1.91% -7.52% -12.06% -10.76% -
  Horiz. % 57.64% 72.22% 71.18% 72.57% 78.47% 89.24% 100.00%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 13/01/22 14/01/21 14/01/20 10/01/19 11/01/18 13/01/17 14/01/16 -
Price 2.8700 3.6800 4.0700 4.4000 4.2800 4.8800 4.3800 -
P/RPS 9.62 9.39 4.06 5.18 5.83 6.82 5.73 9.01%
  YoY % 2.45% 131.28% -21.62% -11.15% -14.52% 19.02% -
  Horiz. % 167.89% 163.87% 70.86% 90.40% 101.75% 119.02% 100.00%
P/EPS 618.50 -117.90 131.06 81.52 674.30 74.21 81.31 40.19%
  YoY % 624.60% -189.96% 60.77% -87.91% 808.64% -8.73% -
  Horiz. % 760.67% -145.00% 161.19% 100.26% 829.30% 91.27% 100.00%
EY 0.16 -0.85 0.76 1.23 0.15 1.35 1.23 -28.80%
  YoY % 118.82% -211.84% -38.21% 720.00% -88.89% 9.76% -
  Horiz. % 13.01% -69.11% 61.79% 100.00% 12.20% 109.76% 100.00%
DY 0.00 1.36 0.00 2.27 2.34 2.05 0.00 -
  YoY % 0.00% 0.00% 0.00% -2.99% 14.15% 0.00% -
  Horiz. % 0.00% 66.34% 0.00% 110.73% 114.15% 100.00% -
P/NAPS 1.75 2.13 2.00 2.07 2.22 2.52 2.88 -7.96%
  YoY % -17.84% 6.50% -3.38% -6.76% -11.90% -12.50% -
  Horiz. % 60.76% 73.96% 69.44% 71.87% 77.08% 87.50% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS