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
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Revenue 19,337 105,781 167,624 169,965 199,359 199,626 192,204 -31.78%
  YoY % -81.72% -36.89% -1.38% -14.74% -0.13% 3.86% -
  Horiz. % 10.06% 55.04% 87.21% 88.43% 103.72% 103.86% 100.00%
PBT -13,608 -9,181 9,290 22,222 21,384 20,836 12,757 -
  YoY % -48.22% -198.83% -58.19% 3.92% 2.63% 63.33% -
  Horiz. % -106.67% -71.97% 72.82% 174.19% 167.63% 163.33% 100.00%
Tax 747 -65 -3,424 -4,193 -6,692 -6,818 -6,012 -
  YoY % 1,249.23% 98.10% 18.34% 37.34% 1.85% -13.41% -
  Horiz. % -12.43% 1.08% 56.95% 69.74% 111.31% 113.41% 100.00%
NP -12,861 -9,246 5,866 18,029 14,692 14,018 6,745 -
  YoY % -39.10% -257.62% -67.46% 22.71% 4.81% 107.83% -
  Horiz. % -190.67% -137.08% 86.97% 267.29% 217.82% 207.83% 100.00%
NP to SH -9,263 -4,952 4,087 13,050 9,644 9,587 4,696 -
  YoY % -87.06% -221.16% -68.68% 35.32% 0.59% 104.15% -
  Horiz. % -197.25% -105.45% 87.03% 277.90% 205.37% 204.15% 100.00%
Tax Rate - % - % 36.86 % 18.87 % 31.29 % 32.72 % 47.13 % -
  YoY % 0.00% 0.00% 95.34% -39.69% -4.37% -30.58% -
  Horiz. % 0.00% 0.00% 78.21% 40.04% 66.39% 69.42% 100.00%
Total Cost 32,198 115,027 161,758 151,936 184,667 185,608 185,459 -25.29%
  YoY % -72.01% -28.89% 6.46% -17.72% -0.51% 0.08% -
  Horiz. % 17.36% 62.02% 87.22% 81.92% 99.57% 100.08% 100.00%
Net Worth 413,449 459,106 517,445 527,591 499,690 474,325 390,620 0.95%
  YoY % -9.94% -11.27% -1.92% 5.58% 5.35% 21.43% -
  Horiz. % 105.84% 117.53% 132.47% 135.06% 127.92% 121.43% 100.00%
Dividend
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Div 12,682 - 12,682 - 12,682 - 19,023 -6.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 66.67% 0.00% 66.67% 0.00% 100.00%
Div Payout % - % - % 310.31 % - % 131.51 % - % 405.11 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 76.60% 0.00% 32.46% 0.00% 100.00%
Equity
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Net Worth 413,449 459,106 517,445 527,591 499,690 474,325 390,620 0.95%
  YoY % -9.94% -11.27% -1.92% 5.58% 5.35% 21.43% -
  Horiz. % 105.84% 117.53% 132.47% 135.06% 127.92% 121.43% 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
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
NP Margin -66.51 % -8.74 % 3.50 % 10.61 % 7.37 % 7.02 % 3.51 % -
  YoY % -660.98% -349.71% -67.01% 43.96% 4.99% 100.00% -
  Horiz. % -1,894.87% -249.00% 99.72% 302.28% 209.97% 200.00% 100.00%
ROE -2.24 % -1.08 % 0.79 % 2.47 % 1.93 % 2.02 % 1.20 % -
  YoY % -107.41% -236.71% -68.02% 27.98% -4.46% 68.33% -
  Horiz. % -186.67% -90.00% 65.83% 205.83% 160.83% 168.33% 100.00%
Per Share
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 7.62 41.70 66.08 67.01 78.60 78.70 75.78 -31.78%
  YoY % -81.73% -36.89% -1.39% -14.75% -0.13% 3.85% -
  Horiz. % 10.06% 55.03% 87.20% 88.43% 103.72% 103.85% 100.00%
EPS -3.65 -1.95 1.61 5.14 3.80 3.78 1.85 -
  YoY % -87.18% -221.12% -68.68% 35.26% 0.53% 104.32% -
  Horiz. % -197.30% -105.41% 87.03% 277.84% 205.41% 204.32% 100.00%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 7.50 -6.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 66.67% 0.00% 66.67% 0.00% 100.00%
NAPS 1.6300 1.8100 2.0400 2.0800 1.9700 1.8700 1.5400 0.95%
  YoY % -9.94% -11.27% -1.92% 5.58% 5.35% 21.43% -
  Horiz. % 105.84% 117.53% 132.47% 135.06% 127.92% 121.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 253,650
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 7.62 41.70 66.08 67.01 78.60 78.70 75.78 -31.78%
  YoY % -81.73% -36.89% -1.39% -14.75% -0.13% 3.85% -
  Horiz. % 10.06% 55.03% 87.20% 88.43% 103.72% 103.85% 100.00%
EPS -3.65 -1.95 1.61 5.14 3.80 3.78 1.85 -
  YoY % -87.18% -221.12% -68.68% 35.26% 0.53% 104.32% -
  Horiz. % -197.30% -105.41% 87.03% 277.84% 205.41% 204.32% 100.00%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 7.50 -6.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 66.67% 0.00% 66.67% 0.00% 100.00%
NAPS 1.6300 1.8100 2.0400 2.0800 1.9700 1.8700 1.5400 0.95%
  YoY % -9.94% -11.27% -1.92% 5.58% 5.35% 21.43% -
  Horiz. % 105.84% 117.53% 132.47% 135.06% 127.92% 121.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 -
Price 2.7400 3.7800 4.1700 4.4800 4.2600 5.0800 4.5600 -
P/RPS 35.94 9.06 6.31 6.69 5.42 6.45 6.02 34.65%
  YoY % 296.69% 43.58% -5.68% 23.43% -15.97% 7.14% -
  Horiz. % 597.01% 150.50% 104.82% 111.13% 90.03% 107.14% 100.00%
P/EPS -75.03 -193.62 258.80 87.08 112.04 134.41 246.30 -
  YoY % 61.25% -174.81% 197.20% -22.28% -16.64% -45.43% -
  Horiz. % -30.46% -78.61% 105.08% 35.36% 45.49% 54.57% 100.00%
EY -1.33 -0.52 0.39 1.15 0.89 0.74 0.41 -
  YoY % -155.77% -233.33% -66.09% 29.21% 20.27% 80.49% -
  Horiz. % -324.39% -126.83% 95.12% 280.49% 217.07% 180.49% 100.00%
DY 1.82 0.00 1.20 0.00 1.17 0.00 1.64 1.75%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.98% 0.00% 73.17% 0.00% 71.34% 0.00% 100.00%
P/NAPS 1.68 2.09 2.04 2.15 2.16 2.72 2.96 -9.00%
  YoY % -19.62% 2.45% -5.12% -0.46% -20.59% -8.11% -
  Horiz. % 56.76% 70.61% 68.92% 72.64% 72.97% 91.89% 100.00%
Price Multiplier on Announcement Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 14/10/21 14/10/20 10/10/19 11/10/18 12/10/17 13/10/16 13/10/15 -
Price 2.8300 3.7000 4.1200 4.4500 4.2500 4.8600 4.5900 -
P/RPS 37.12 8.87 6.23 6.64 5.41 6.18 6.06 35.23%
  YoY % 318.49% 42.38% -6.17% 22.74% -12.46% 1.98% -
  Horiz. % 612.54% 146.37% 102.81% 109.57% 89.27% 101.98% 100.00%
P/EPS -77.49 -189.52 255.70 86.49 111.78 128.58 247.92 -
  YoY % 59.11% -174.12% 195.64% -22.62% -13.07% -48.14% -
  Horiz. % -31.26% -76.44% 103.14% 34.89% 45.09% 51.86% 100.00%
EY -1.29 -0.53 0.39 1.16 0.89 0.78 0.40 -
  YoY % -143.40% -235.90% -66.38% 30.34% 14.10% 95.00% -
  Horiz. % -322.50% -132.50% 97.50% 290.00% 222.50% 195.00% 100.00%
DY 1.77 0.00 1.21 0.00 1.18 0.00 1.63 1.38%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.59% 0.00% 74.23% 0.00% 72.39% 0.00% 100.00%
P/NAPS 1.74 2.04 2.02 2.14 2.16 2.60 2.98 -8.57%
  YoY % -14.71% 0.99% -5.61% -0.93% -16.92% -12.75% -
  Horiz. % 58.39% 68.46% 67.79% 71.81% 72.48% 87.25% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. Bitcoin extends downtrend, falls 12.1% to US$47,176 Good Articles to Share
6. Hawkish Fed boosts value stocks’ appeal for some investors Good Articles to Share
7. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
8. “Don’t panic over Omicron”: WHO says there is much to learn about the new variant Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS