Highlights

[ATLAN] YoY Quarter Result on 2018-08-31 [#2]

Stock [ATLAN]: ATLAN HOLDINGS BHD
Announcement Date 11-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2019
Quarter 31-Aug-2018  [#2]
Profit Trend QoQ -     76.83%    YoY -     35.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 169,965 199,359 199,626 192,204 175,227 174,349 199,064 -2.60%
  YoY % -14.74% -0.13% 3.86% 9.69% 0.50% -12.42% -
  Horiz. % 85.38% 100.15% 100.28% 96.55% 88.03% 87.58% 100.00%
PBT 22,222 21,384 20,836 12,757 18,452 12,747 27,710 -3.61%
  YoY % 3.92% 2.63% 63.33% -30.86% 44.76% -54.00% -
  Horiz. % 80.19% 77.17% 75.19% 46.04% 66.59% 46.00% 100.00%
Tax -4,193 -6,692 -6,818 -6,012 -6,759 -6,457 -7,432 -9.09%
  YoY % 37.34% 1.85% -13.41% 11.05% -4.68% 13.12% -
  Horiz. % 56.42% 90.04% 91.74% 80.89% 90.94% 86.88% 100.00%
NP 18,029 14,692 14,018 6,745 11,693 6,290 20,278 -1.94%
  YoY % 22.71% 4.81% 107.83% -42.32% 85.90% -68.98% -
  Horiz. % 88.91% 72.45% 69.13% 33.26% 57.66% 31.02% 100.00%
NP to SH 13,050 9,644 9,587 4,696 10,305 4,619 15,836 -3.17%
  YoY % 35.32% 0.59% 104.15% -54.43% 123.10% -70.83% -
  Horiz. % 82.41% 60.90% 60.54% 29.65% 65.07% 29.17% 100.00%
Tax Rate 18.87 % 31.29 % 32.72 % 47.13 % 36.63 % 50.66 % 26.82 % -5.69%
  YoY % -39.69% -4.37% -30.58% 28.67% -27.69% 88.89% -
  Horiz. % 70.36% 116.67% 122.00% 175.73% 136.58% 188.89% 100.00%
Total Cost 151,936 184,667 185,608 185,459 163,534 168,059 178,786 -2.67%
  YoY % -17.72% -0.51% 0.08% 13.41% -2.69% -6.00% -
  Horiz. % 84.98% 103.29% 103.82% 103.73% 91.47% 94.00% 100.00%
Net Worth 527,591 499,690 474,325 390,620 423,595 504,763 390,620 5.13%
  YoY % 5.58% 5.35% 21.43% -7.78% -16.08% 29.22% -
  Horiz. % 135.06% 127.92% 121.43% 100.00% 108.44% 129.22% 100.00%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div - 12,682 - 19,023 63,412 - 30,438 -
  YoY % 0.00% 0.00% 0.00% -70.00% 0.00% 0.00% -
  Horiz. % 0.00% 41.67% 0.00% 62.50% 208.33% 0.00% 100.00%
Div Payout % - % 131.51 % - % 405.11 % 615.36 % - % 192.21 % -
  YoY % 0.00% 0.00% 0.00% -34.17% 0.00% 0.00% -
  Horiz. % 0.00% 68.42% 0.00% 210.76% 320.15% 0.00% 100.00%
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 527,591 499,690 474,325 390,620 423,595 504,763 390,620 5.13%
  YoY % 5.58% 5.35% 21.43% -7.78% -16.08% 29.22% -
  Horiz. % 135.06% 127.92% 121.43% 100.00% 108.44% 129.22% 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
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 10.61 % 7.37 % 7.02 % 3.51 % 6.67 % 3.61 % 10.19 % 0.68%
  YoY % 43.96% 4.99% 100.00% -47.38% 84.76% -64.57% -
  Horiz. % 104.12% 72.33% 68.89% 34.45% 65.46% 35.43% 100.00%
ROE 2.47 % 1.93 % 2.02 % 1.20 % 2.43 % 0.92 % 4.05 % -7.91%
  YoY % 27.98% -4.46% 68.33% -50.62% 164.13% -77.28% -
  Horiz. % 60.99% 47.65% 49.88% 29.63% 60.00% 22.72% 100.00%
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 67.01 78.60 78.70 75.78 69.08 68.74 78.48 -2.60%
  YoY % -14.75% -0.13% 3.85% 9.70% 0.49% -12.41% -
  Horiz. % 85.38% 100.15% 100.28% 96.56% 88.02% 87.59% 100.00%
EPS 5.14 3.80 3.78 1.85 4.06 1.82 6.24 -3.18%
  YoY % 35.26% 0.53% 104.32% -54.43% 123.08% -70.83% -
  Horiz. % 82.37% 60.90% 60.58% 29.65% 65.06% 29.17% 100.00%
DPS 0.00 5.00 0.00 7.50 25.00 0.00 12.00 -
  YoY % 0.00% 0.00% 0.00% -70.00% 0.00% 0.00% -
  Horiz. % 0.00% 41.67% 0.00% 62.50% 208.33% 0.00% 100.00%
NAPS 2.0800 1.9700 1.8700 1.5400 1.6700 1.9900 1.5400 5.13%
  YoY % 5.58% 5.35% 21.43% -7.78% -16.08% 29.22% -
  Horiz. % 135.06% 127.92% 121.43% 100.00% 108.44% 129.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 253,891
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 67.01 78.60 78.70 75.78 69.08 68.74 78.48 -2.60%
  YoY % -14.75% -0.13% 3.85% 9.70% 0.49% -12.41% -
  Horiz. % 85.38% 100.15% 100.28% 96.56% 88.02% 87.59% 100.00%
EPS 5.14 3.80 3.78 1.85 4.06 1.82 6.24 -3.18%
  YoY % 35.26% 0.53% 104.32% -54.43% 123.08% -70.83% -
  Horiz. % 82.37% 60.90% 60.58% 29.65% 65.06% 29.17% 100.00%
DPS 0.00 5.00 0.00 7.50 25.00 0.00 12.00 -
  YoY % 0.00% 0.00% 0.00% -70.00% 0.00% 0.00% -
  Horiz. % 0.00% 41.67% 0.00% 62.50% 208.33% 0.00% 100.00%
NAPS 2.0800 1.9700 1.8700 1.5400 1.6700 1.9900 1.5400 5.13%
  YoY % 5.58% 5.35% 21.43% -7.78% -16.08% 29.22% -
  Horiz. % 135.06% 127.92% 121.43% 100.00% 108.44% 129.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 4.4800 4.2600 5.0800 4.5600 4.5000 4.7700 4.4500 -
P/RPS 6.69 5.42 6.45 6.02 6.51 6.94 5.67 2.79%
  YoY % 23.43% -15.97% 7.14% -7.53% -6.20% 22.40% -
  Horiz. % 117.99% 95.59% 113.76% 106.17% 114.81% 122.40% 100.00%
P/EPS 87.08 112.04 134.41 246.30 110.76 261.94 71.28 3.39%
  YoY % -22.28% -16.64% -45.43% 122.37% -57.72% 267.48% -
  Horiz. % 122.17% 157.18% 188.57% 345.54% 155.39% 367.48% 100.00%
EY 1.15 0.89 0.74 0.41 0.90 0.38 1.40 -3.22%
  YoY % 29.21% 20.27% 80.49% -54.44% 136.84% -72.86% -
  Horiz. % 82.14% 63.57% 52.86% 29.29% 64.29% 27.14% 100.00%
DY 0.00 1.17 0.00 1.64 5.56 0.00 2.70 -
  YoY % 0.00% 0.00% 0.00% -70.50% 0.00% 0.00% -
  Horiz. % 0.00% 43.33% 0.00% 60.74% 205.93% 0.00% 100.00%
P/NAPS 2.15 2.16 2.72 2.96 2.69 2.40 2.89 -4.81%
  YoY % -0.46% -20.59% -8.11% 10.04% 12.08% -16.96% -
  Horiz. % 74.39% 74.74% 94.12% 102.42% 93.08% 83.04% 100.00%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 11/10/18 12/10/17 13/10/16 13/10/15 14/10/14 16/10/13 08/10/12 -
Price 4.4500 4.2500 4.8600 4.5900 5.0000 5.0500 4.4300 -
P/RPS 6.64 5.41 6.18 6.06 7.24 7.35 5.64 2.76%
  YoY % 22.74% -12.46% 1.98% -16.30% -1.50% 30.32% -
  Horiz. % 117.73% 95.92% 109.57% 107.45% 128.37% 130.32% 100.00%
P/EPS 86.49 111.78 128.58 247.92 123.07 277.32 70.96 3.35%
  YoY % -22.62% -13.07% -48.14% 101.45% -55.62% 290.81% -
  Horiz. % 121.89% 157.53% 181.20% 349.38% 173.44% 390.81% 100.00%
EY 1.16 0.89 0.78 0.40 0.81 0.36 1.41 -3.20%
  YoY % 30.34% 14.10% 95.00% -50.62% 125.00% -74.47% -
  Horiz. % 82.27% 63.12% 55.32% 28.37% 57.45% 25.53% 100.00%
DY 0.00 1.18 0.00 1.63 5.00 0.00 2.71 -
  YoY % 0.00% 0.00% 0.00% -67.40% 0.00% 0.00% -
  Horiz. % 0.00% 43.54% 0.00% 60.15% 184.50% 0.00% 100.00%
P/NAPS 2.14 2.16 2.60 2.98 2.99 2.54 2.88 -4.83%
  YoY % -0.93% -16.92% -12.75% -0.33% 17.72% -11.81% -
  Horiz. % 74.31% 75.00% 90.28% 103.47% 103.82% 88.19% 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.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 
Partners & Brokers