Highlights

[ATLAN] YoY Quarter Result on 2020-08-31 [#2]

Stock [ATLAN]: ATLAN HOLDINGS BHD
Announcement Date 14-Oct-2020
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2021
Quarter 31-Aug-2020  [#2]
Profit Trend QoQ -     43.25%    YoY -     -221.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 105,781 167,624 169,965 199,359 199,626 192,204 175,227 -8.06%
  YoY % -36.89% -1.38% -14.74% -0.13% 3.86% 9.69% -
  Horiz. % 60.37% 95.66% 97.00% 113.77% 113.92% 109.69% 100.00%
PBT -9,181 9,290 22,222 21,384 20,836 12,757 18,452 -
  YoY % -198.83% -58.19% 3.92% 2.63% 63.33% -30.86% -
  Horiz. % -49.76% 50.35% 120.43% 115.89% 112.92% 69.14% 100.00%
Tax -65 -3,424 -4,193 -6,692 -6,818 -6,012 -6,759 -53.85%
  YoY % 98.10% 18.34% 37.34% 1.85% -13.41% 11.05% -
  Horiz. % 0.96% 50.66% 62.04% 99.01% 100.87% 88.95% 100.00%
NP -9,246 5,866 18,029 14,692 14,018 6,745 11,693 -
  YoY % -257.62% -67.46% 22.71% 4.81% 107.83% -42.32% -
  Horiz. % -79.07% 50.17% 154.19% 125.65% 119.88% 57.68% 100.00%
NP to SH -4,952 4,087 13,050 9,644 9,587 4,696 10,305 -
  YoY % -221.16% -68.68% 35.32% 0.59% 104.15% -54.43% -
  Horiz. % -48.05% 39.66% 126.64% 93.59% 93.03% 45.57% 100.00%
Tax Rate - % 36.86 % 18.87 % 31.29 % 32.72 % 47.13 % 36.63 % -
  YoY % 0.00% 95.34% -39.69% -4.37% -30.58% 28.67% -
  Horiz. % 0.00% 100.63% 51.52% 85.42% 89.33% 128.67% 100.00%
Total Cost 115,027 161,758 151,936 184,667 185,608 185,459 163,534 -5.69%
  YoY % -28.89% 6.46% -17.72% -0.51% 0.08% 13.41% -
  Horiz. % 70.34% 98.91% 92.91% 112.92% 113.50% 113.41% 100.00%
Net Worth 459,647 517,445 527,591 499,690 474,325 390,620 423,595 1.37%
  YoY % -11.17% -1.92% 5.58% 5.35% 21.43% -7.78% -
  Horiz. % 108.51% 122.16% 124.55% 117.96% 111.98% 92.22% 100.00%
Dividend
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div - 12,682 - 12,682 - 19,023 63,412 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -70.00% -
  Horiz. % 0.00% 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% 0.00% -34.17% -
  Horiz. % 0.00% 50.43% 0.00% 21.37% 0.00% 65.83% 100.00%
Equity
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 459,647 517,445 527,591 499,690 474,325 390,620 423,595 1.37%
  YoY % -11.17% -1.92% 5.58% 5.35% 21.43% -7.78% -
  Horiz. % 108.51% 122.16% 124.55% 117.96% 111.98% 92.22% 100.00%
NOSH 253,948 253,650 253,650 253,650 253,650 253,650 253,650 0.02%
  YoY % 0.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.12% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin -8.74 % 3.50 % 10.61 % 7.37 % 7.02 % 3.51 % 6.67 % -
  YoY % -349.71% -67.01% 43.96% 4.99% 100.00% -47.38% -
  Horiz. % -131.03% 52.47% 159.07% 110.49% 105.25% 52.62% 100.00%
ROE -1.08 % 0.79 % 2.47 % 1.93 % 2.02 % 1.20 % 2.43 % -
  YoY % -236.71% -68.02% 27.98% -4.46% 68.33% -50.62% -
  Horiz. % -44.44% 32.51% 101.65% 79.42% 83.13% 49.38% 100.00%
Per Share
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 41.65 66.08 67.01 78.60 78.70 75.78 69.08 -8.08%
  YoY % -36.97% -1.39% -14.75% -0.13% 3.85% 9.70% -
  Horiz. % 60.29% 95.66% 97.00% 113.78% 113.93% 109.70% 100.00%
EPS -1.95 1.61 5.14 3.80 3.78 1.85 4.06 -
  YoY % -221.12% -68.68% 35.26% 0.53% 104.32% -54.43% -
  Horiz. % -48.03% 39.66% 126.60% 93.60% 93.10% 45.57% 100.00%
DPS 0.00 5.00 0.00 5.00 0.00 7.50 25.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -70.00% -
  Horiz. % 0.00% 20.00% 0.00% 20.00% 0.00% 30.00% 100.00%
NAPS 1.8100 2.0400 2.0800 1.9700 1.8700 1.5400 1.6700 1.35%
  YoY % -11.27% -1.92% 5.58% 5.35% 21.43% -7.78% -
  Horiz. % 108.38% 122.16% 124.55% 117.96% 111.98% 92.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 253,948
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 41.65 66.01 66.93 78.50 78.61 75.69 69.00 -8.06%
  YoY % -36.90% -1.37% -14.74% -0.14% 3.86% 9.70% -
  Horiz. % 60.36% 95.67% 97.00% 113.77% 113.93% 109.70% 100.00%
EPS -1.95 1.61 5.14 3.80 3.78 1.85 4.06 -
  YoY % -221.12% -68.68% 35.26% 0.53% 104.32% -54.43% -
  Horiz. % -48.03% 39.66% 126.60% 93.60% 93.10% 45.57% 100.00%
DPS 0.00 4.99 0.00 4.99 0.00 7.49 24.97 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -70.00% -
  Horiz. % 0.00% 19.98% 0.00% 19.98% 0.00% 30.00% 100.00%
NAPS 1.8100 2.0376 2.0776 1.9677 1.8678 1.5382 1.6680 1.37%
  YoY % -11.17% -1.93% 5.59% 5.35% 21.43% -7.78% -
  Horiz. % 108.51% 122.16% 124.56% 117.97% 111.98% 92.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 3.7800 4.1700 4.4800 4.2600 5.0800 4.5600 4.5000 -
P/RPS 9.07 6.31 6.69 5.42 6.45 6.02 6.51 5.68%
  YoY % 43.74% -5.68% 23.43% -15.97% 7.14% -7.53% -
  Horiz. % 139.32% 96.93% 102.76% 83.26% 99.08% 92.47% 100.00%
P/EPS -193.85 258.80 87.08 112.04 134.41 246.30 110.76 -
  YoY % -174.90% 197.20% -22.28% -16.64% -45.43% 122.37% -
  Horiz. % -175.02% 233.66% 78.62% 101.16% 121.35% 222.37% 100.00%
EY -0.52 0.39 1.15 0.89 0.74 0.41 0.90 -
  YoY % -233.33% -66.09% 29.21% 20.27% 80.49% -54.44% -
  Horiz. % -57.78% 43.33% 127.78% 98.89% 82.22% 45.56% 100.00%
DY 0.00 1.20 0.00 1.17 0.00 1.64 5.56 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -70.50% -
  Horiz. % 0.00% 21.58% 0.00% 21.04% 0.00% 29.50% 100.00%
P/NAPS 2.09 2.04 2.15 2.16 2.72 2.96 2.69 -4.12%
  YoY % 2.45% -5.12% -0.46% -20.59% -8.11% 10.04% -
  Horiz. % 77.70% 75.84% 79.93% 80.30% 101.12% 110.04% 100.00%
Price Multiplier on Announcement Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 14/10/20 10/10/19 11/10/18 12/10/17 13/10/16 13/10/15 14/10/14 -
Price 3.7000 4.1200 4.4500 4.2500 4.8600 4.5900 5.0000 -
P/RPS 8.88 6.23 6.64 5.41 6.18 6.06 7.24 3.46%
  YoY % 42.54% -6.17% 22.74% -12.46% 1.98% -16.30% -
  Horiz. % 122.65% 86.05% 91.71% 74.72% 85.36% 83.70% 100.00%
P/EPS -189.74 255.70 86.49 111.78 128.58 247.92 123.07 -
  YoY % -174.20% 195.64% -22.62% -13.07% -48.14% 101.45% -
  Horiz. % -154.17% 207.77% 70.28% 90.83% 104.48% 201.45% 100.00%
EY -0.53 0.39 1.16 0.89 0.78 0.40 0.81 -
  YoY % -235.90% -66.38% 30.34% 14.10% 95.00% -50.62% -
  Horiz. % -65.43% 48.15% 143.21% 109.88% 96.30% 49.38% 100.00%
DY 0.00 1.21 0.00 1.18 0.00 1.63 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -67.40% -
  Horiz. % 0.00% 24.20% 0.00% 23.60% 0.00% 32.60% 100.00%
P/NAPS 2.04 2.02 2.14 2.16 2.60 2.98 2.99 -6.17%
  YoY % 0.99% -5.61% -0.93% -16.92% -12.75% -0.33% -
  Horiz. % 68.23% 67.56% 71.57% 72.24% 86.96% 99.67% 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
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

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!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. Music still loud at the GLOVES party gloveharicut
5. SUPERMAX - BEYOND GLOVES !!! freetospeak
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS