Highlights

[ATLAN] YoY Quarter Result on 2019-08-31 [#2]

Stock [ATLAN]: ATLAN HOLDINGS BHD
Announcement Date 10-Oct-2019
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2020
Quarter 31-Aug-2019  [#2]
Profit Trend QoQ -     -42.27%    YoY -     -68.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 167,624 169,965 199,359 199,626 192,204 175,227 174,349 -0.65%
  YoY % -1.38% -14.74% -0.13% 3.86% 9.69% 0.50% -
  Horiz. % 96.14% 97.49% 114.34% 114.50% 110.24% 100.50% 100.00%
PBT 9,290 22,222 21,384 20,836 12,757 18,452 12,747 -5.13%
  YoY % -58.19% 3.92% 2.63% 63.33% -30.86% 44.76% -
  Horiz. % 72.88% 174.33% 167.76% 163.46% 100.08% 144.76% 100.00%
Tax -3,424 -4,193 -6,692 -6,818 -6,012 -6,759 -6,457 -10.03%
  YoY % 18.34% 37.34% 1.85% -13.41% 11.05% -4.68% -
  Horiz. % 53.03% 64.94% 103.64% 105.59% 93.11% 104.68% 100.00%
NP 5,866 18,029 14,692 14,018 6,745 11,693 6,290 -1.16%
  YoY % -67.46% 22.71% 4.81% 107.83% -42.32% 85.90% -
  Horiz. % 93.26% 286.63% 233.58% 222.86% 107.23% 185.90% 100.00%
NP to SH 4,087 13,050 9,644 9,587 4,696 10,305 4,619 -2.02%
  YoY % -68.68% 35.32% 0.59% 104.15% -54.43% 123.10% -
  Horiz. % 88.48% 282.53% 208.79% 207.56% 101.67% 223.10% 100.00%
Tax Rate 36.86 % 18.87 % 31.29 % 32.72 % 47.13 % 36.63 % 50.66 % -5.16%
  YoY % 95.34% -39.69% -4.37% -30.58% 28.67% -27.69% -
  Horiz. % 72.76% 37.25% 61.76% 64.59% 93.03% 72.31% 100.00%
Total Cost 161,758 151,936 184,667 185,608 185,459 163,534 168,059 -0.63%
  YoY % 6.46% -17.72% -0.51% 0.08% 13.41% -2.69% -
  Horiz. % 96.25% 90.41% 109.88% 110.44% 110.35% 97.31% 100.00%
Net Worth 517,445 527,591 499,690 474,325 390,620 423,595 504,763 0.41%
  YoY % -1.92% 5.58% 5.35% 21.43% -7.78% -16.08% -
  Horiz. % 102.51% 104.52% 98.99% 93.97% 77.39% 83.92% 100.00%
Dividend
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Div 12,682 - 12,682 - 19,023 63,412 - -
  YoY % 0.00% 0.00% 0.00% 0.00% -70.00% 0.00% -
  Horiz. % 20.00% 0.00% 20.00% 0.00% 30.00% 100.00% -
Div Payout % 310.31 % - % 131.51 % - % 405.11 % 615.36 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -34.17% 0.00% -
  Horiz. % 50.43% 0.00% 21.37% 0.00% 65.83% 100.00% -
Equity
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 517,445 527,591 499,690 474,325 390,620 423,595 504,763 0.41%
  YoY % -1.92% 5.58% 5.35% 21.43% -7.78% -16.08% -
  Horiz. % 102.51% 104.52% 98.99% 93.97% 77.39% 83.92% 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
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin 3.50 % 10.61 % 7.37 % 7.02 % 3.51 % 6.67 % 3.61 % -0.51%
  YoY % -67.01% 43.96% 4.99% 100.00% -47.38% 84.76% -
  Horiz. % 96.95% 293.91% 204.16% 194.46% 97.23% 184.76% 100.00%
ROE 0.79 % 2.47 % 1.93 % 2.02 % 1.20 % 2.43 % 0.92 % -2.51%
  YoY % -68.02% 27.98% -4.46% 68.33% -50.62% 164.13% -
  Horiz. % 85.87% 268.48% 209.78% 219.57% 130.43% 264.13% 100.00%
Per Share
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 66.08 67.01 78.60 78.70 75.78 69.08 68.74 -0.66%
  YoY % -1.39% -14.75% -0.13% 3.85% 9.70% 0.49% -
  Horiz. % 96.13% 97.48% 114.34% 114.49% 110.24% 100.49% 100.00%
EPS 1.61 5.14 3.80 3.78 1.85 4.06 1.82 -2.02%
  YoY % -68.68% 35.26% 0.53% 104.32% -54.43% 123.08% -
  Horiz. % 88.46% 282.42% 208.79% 207.69% 101.65% 223.08% 100.00%
DPS 5.00 0.00 5.00 0.00 7.50 25.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -70.00% 0.00% -
  Horiz. % 20.00% 0.00% 20.00% 0.00% 30.00% 100.00% -
NAPS 2.0400 2.0800 1.9700 1.8700 1.5400 1.6700 1.9900 0.41%
  YoY % -1.92% 5.58% 5.35% 21.43% -7.78% -16.08% -
  Horiz. % 102.51% 104.52% 98.99% 93.97% 77.39% 83.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 253,650
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 66.08 67.01 78.60 78.70 75.78 69.08 68.74 -0.66%
  YoY % -1.39% -14.75% -0.13% 3.85% 9.70% 0.49% -
  Horiz. % 96.13% 97.48% 114.34% 114.49% 110.24% 100.49% 100.00%
EPS 1.61 5.14 3.80 3.78 1.85 4.06 1.82 -2.02%
  YoY % -68.68% 35.26% 0.53% 104.32% -54.43% 123.08% -
  Horiz. % 88.46% 282.42% 208.79% 207.69% 101.65% 223.08% 100.00%
DPS 5.00 0.00 5.00 0.00 7.50 25.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -70.00% 0.00% -
  Horiz. % 20.00% 0.00% 20.00% 0.00% 30.00% 100.00% -
NAPS 2.0400 2.0800 1.9700 1.8700 1.5400 1.6700 1.9900 0.41%
  YoY % -1.92% 5.58% 5.35% 21.43% -7.78% -16.08% -
  Horiz. % 102.51% 104.52% 98.99% 93.97% 77.39% 83.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 4.1700 4.4800 4.2600 5.0800 4.5600 4.5000 4.7700 -
P/RPS 6.31 6.69 5.42 6.45 6.02 6.51 6.94 -1.57%
  YoY % -5.68% 23.43% -15.97% 7.14% -7.53% -6.20% -
  Horiz. % 90.92% 96.40% 78.10% 92.94% 86.74% 93.80% 100.00%
P/EPS 258.80 87.08 112.04 134.41 246.30 110.76 261.94 -0.20%
  YoY % 197.20% -22.28% -16.64% -45.43% 122.37% -57.72% -
  Horiz. % 98.80% 33.24% 42.77% 51.31% 94.03% 42.28% 100.00%
EY 0.39 1.15 0.89 0.74 0.41 0.90 0.38 0.43%
  YoY % -66.09% 29.21% 20.27% 80.49% -54.44% 136.84% -
  Horiz. % 102.63% 302.63% 234.21% 194.74% 107.89% 236.84% 100.00%
DY 1.20 0.00 1.17 0.00 1.64 5.56 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -70.50% 0.00% -
  Horiz. % 21.58% 0.00% 21.04% 0.00% 29.50% 100.00% -
P/NAPS 2.04 2.15 2.16 2.72 2.96 2.69 2.40 -2.67%
  YoY % -5.12% -0.46% -20.59% -8.11% 10.04% 12.08% -
  Horiz. % 85.00% 89.58% 90.00% 113.33% 123.33% 112.08% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 10/10/19 11/10/18 12/10/17 13/10/16 13/10/15 14/10/14 16/10/13 -
Price 4.1200 4.4500 4.2500 4.8600 4.5900 5.0000 5.0500 -
P/RPS 6.23 6.64 5.41 6.18 6.06 7.24 7.35 -2.72%
  YoY % -6.17% 22.74% -12.46% 1.98% -16.30% -1.50% -
  Horiz. % 84.76% 90.34% 73.61% 84.08% 82.45% 98.50% 100.00%
P/EPS 255.70 86.49 111.78 128.58 247.92 123.07 277.32 -1.34%
  YoY % 195.64% -22.62% -13.07% -48.14% 101.45% -55.62% -
  Horiz. % 92.20% 31.19% 40.31% 46.37% 89.40% 44.38% 100.00%
EY 0.39 1.16 0.89 0.78 0.40 0.81 0.36 1.34%
  YoY % -66.38% 30.34% 14.10% 95.00% -50.62% 125.00% -
  Horiz. % 108.33% 322.22% 247.22% 216.67% 111.11% 225.00% 100.00%
DY 1.21 0.00 1.18 0.00 1.63 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -67.40% 0.00% -
  Horiz. % 24.20% 0.00% 23.60% 0.00% 32.60% 100.00% -
P/NAPS 2.02 2.14 2.16 2.60 2.98 2.99 2.54 -3.74%
  YoY % -5.61% -0.93% -16.92% -12.75% -0.33% 17.72% -
  Horiz. % 79.53% 84.25% 85.04% 102.36% 117.32% 117.72% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers