Highlights

[ATLAN] YoY Quarter Result on 2021-05-31 [#1]

Stock [ATLAN]: ATLAN HOLDINGS BHD
Announcement Date 15-Jul-2021
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2022
Quarter 31-May-2021  [#1]
Profit Trend QoQ -     152.05%    YoY -     139.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 82,070 57,241 198,163 170,532 217,305 231,770 186,462 -12.77%
  YoY % 43.38% -71.11% 16.20% -21.52% -6.24% 24.30% -
  Horiz. % 44.01% 30.70% 106.28% 91.46% 116.54% 124.30% 100.00%
PBT 4,937 -11,009 15,090 16,566 23,250 25,990 22,330 -22.22%
  YoY % 144.85% -172.96% -8.91% -28.75% -10.54% 16.39% -
  Horiz. % 22.11% -49.30% 67.58% 74.19% 104.12% 116.39% 100.00%
Tax -1,833 -1,070 -5,360 -5,225 -6,394 -5,672 -6,072 -18.08%
  YoY % -71.31% 80.04% -2.58% 18.28% -12.73% 6.59% -
  Horiz. % 30.19% 17.62% 88.27% 86.05% 105.30% 93.41% 100.00%
NP 3,104 -12,079 9,730 11,341 16,856 20,318 16,258 -24.10%
  YoY % 125.70% -224.14% -14.21% -32.72% -17.04% 24.97% -
  Horiz. % 19.09% -74.30% 59.85% 69.76% 103.68% 124.97% 100.00%
NP to SH 3,429 -8,726 7,079 7,380 11,426 15,681 12,918 -19.82%
  YoY % 139.30% -223.27% -4.08% -35.41% -27.13% 21.39% -
  Horiz. % 26.54% -67.55% 54.80% 57.13% 88.45% 121.39% 100.00%
Tax Rate 37.13 % - % 35.52 % 31.54 % 27.50 % 21.82 % 27.19 % 5.33%
  YoY % 0.00% 0.00% 12.62% 14.69% 26.03% -19.75% -
  Horiz. % 136.56% 0.00% 130.64% 116.00% 101.14% 80.25% 100.00%
Total Cost 78,966 69,320 188,433 159,191 200,449 211,452 170,204 -12.00%
  YoY % 13.92% -63.21% 18.37% -20.58% -5.20% 24.23% -
  Horiz. % 46.39% 40.73% 110.71% 93.53% 117.77% 124.23% 100.00%
Net Worth 436,278 464,179 525,055 540,274 509,836 428,668 385,547 2.08%
  YoY % -6.01% -11.59% -2.82% 5.97% 18.93% 11.18% -
  Horiz. % 113.16% 120.39% 136.18% 140.13% 132.24% 111.18% 100.00%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div - - 12,682 25,365 15,219 31,706 25,365 -
  YoY % 0.00% 0.00% -50.00% 66.67% -52.00% 25.00% -
  Horiz. % 0.00% 0.00% 50.00% 100.00% 60.00% 125.00% 100.00%
Div Payout % - % - % 179.16 % 343.70 % 133.20 % 202.20 % 196.35 % -
  YoY % 0.00% 0.00% -47.87% 158.03% -34.12% 2.98% -
  Horiz. % 0.00% 0.00% 91.25% 175.04% 67.84% 102.98% 100.00%
Equity
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 436,278 464,179 525,055 540,274 509,836 428,668 385,547 2.08%
  YoY % -6.01% -11.59% -2.82% 5.97% 18.93% 11.18% -
  Horiz. % 113.16% 120.39% 136.18% 140.13% 132.24% 111.18% 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
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 3.78 % -21.10 % 4.91 % 6.65 % 7.76 % 8.77 % 8.72 % -12.99%
  YoY % 117.91% -529.74% -26.17% -14.30% -11.52% 0.57% -
  Horiz. % 43.35% -241.97% 56.31% 76.26% 88.99% 100.57% 100.00%
ROE 0.79 % -1.88 % 1.35 % 1.37 % 2.24 % 3.66 % 3.35 % -21.38%
  YoY % 142.02% -239.26% -1.46% -38.84% -38.80% 9.25% -
  Horiz. % 23.58% -56.12% 40.30% 40.90% 66.87% 109.25% 100.00%
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 32.36 22.57 78.12 67.23 85.67 91.37 73.51 -12.77%
  YoY % 43.38% -71.11% 16.20% -21.52% -6.24% 24.30% -
  Horiz. % 44.02% 30.70% 106.27% 91.46% 116.54% 124.30% 100.00%
EPS 1.35 -3.44 2.79 2.91 4.50 6.18 5.09 -19.83%
  YoY % 139.24% -223.30% -4.12% -35.33% -27.18% 21.41% -
  Horiz. % 26.52% -67.58% 54.81% 57.17% 88.41% 121.41% 100.00%
DPS 0.00 0.00 5.00 10.00 6.00 12.50 10.00 -
  YoY % 0.00% 0.00% -50.00% 66.67% -52.00% 25.00% -
  Horiz. % 0.00% 0.00% 50.00% 100.00% 60.00% 125.00% 100.00%
NAPS 1.7200 1.8300 2.0700 2.1300 2.0100 1.6900 1.5200 2.08%
  YoY % -6.01% -11.59% -2.82% 5.97% 18.93% 11.18% -
  Horiz. % 113.16% 120.39% 136.18% 140.13% 132.24% 111.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 253,650
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 32.36 22.57 78.12 67.23 85.67 91.37 73.51 -12.77%
  YoY % 43.38% -71.11% 16.20% -21.52% -6.24% 24.30% -
  Horiz. % 44.02% 30.70% 106.27% 91.46% 116.54% 124.30% 100.00%
EPS 1.35 -3.44 2.79 2.91 4.50 6.18 5.09 -19.83%
  YoY % 139.24% -223.30% -4.12% -35.33% -27.18% 21.41% -
  Horiz. % 26.52% -67.58% 54.81% 57.17% 88.41% 121.41% 100.00%
DPS 0.00 0.00 5.00 10.00 6.00 12.50 10.00 -
  YoY % 0.00% 0.00% -50.00% 66.67% -52.00% 25.00% -
  Horiz. % 0.00% 0.00% 50.00% 100.00% 60.00% 125.00% 100.00%
NAPS 1.7200 1.8300 2.0700 2.1300 2.0100 1.6900 1.5200 2.08%
  YoY % -6.01% -11.59% -2.82% 5.97% 18.93% 11.18% -
  Horiz. % 113.16% 120.39% 136.18% 140.13% 132.24% 111.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 2.8800 3.7300 4.3800 4.3900 4.7500 5.2000 4.7000 -
P/RPS 8.90 16.53 5.61 6.53 5.54 5.69 6.39 5.67%
  YoY % -46.16% 194.65% -14.09% 17.87% -2.64% -10.95% -
  Horiz. % 139.28% 258.69% 87.79% 102.19% 86.70% 89.05% 100.00%
P/EPS 213.04 -108.42 156.94 150.88 105.45 84.11 92.29 14.95%
  YoY % 296.50% -169.08% 4.02% 43.08% 25.37% -8.86% -
  Horiz. % 230.84% -117.48% 170.05% 163.48% 114.26% 91.14% 100.00%
EY 0.47 -0.92 0.64 0.66 0.95 1.19 1.08 -12.94%
  YoY % 151.09% -243.75% -3.03% -30.53% -20.17% 10.19% -
  Horiz. % 43.52% -85.19% 59.26% 61.11% 87.96% 110.19% 100.00%
DY 0.00 0.00 1.14 2.28 1.26 2.40 2.13 -
  YoY % 0.00% 0.00% -50.00% 80.95% -47.50% 12.68% -
  Horiz. % 0.00% 0.00% 53.52% 107.04% 59.15% 112.68% 100.00%
P/NAPS 1.67 2.04 2.12 2.06 2.36 3.08 3.09 -9.74%
  YoY % -18.14% -3.77% 2.91% -12.71% -23.38% -0.32% -
  Horiz. % 54.05% 66.02% 68.61% 66.67% 76.38% 99.68% 100.00%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 15/07/21 23/07/20 12/07/19 12/07/18 13/07/17 14/07/16 15/07/15 -
Price 2.8400 3.6600 4.1200 4.5000 4.5700 5.2000 4.6500 -
P/RPS 8.78 16.22 5.27 6.69 5.33 5.69 6.33 5.60%
  YoY % -45.87% 207.78% -21.23% 25.52% -6.33% -10.11% -
  Horiz. % 138.70% 256.24% 83.25% 105.69% 84.20% 89.89% 100.00%
P/EPS 210.08 -106.39 147.63 154.66 101.45 84.11 91.30 14.89%
  YoY % 297.46% -172.07% -4.55% 52.45% 20.62% -7.88% -
  Horiz. % 230.10% -116.53% 161.70% 169.40% 111.12% 92.12% 100.00%
EY 0.48 -0.94 0.68 0.65 0.99 1.19 1.10 -12.90%
  YoY % 151.06% -238.24% 4.62% -34.34% -16.81% 8.18% -
  Horiz. % 43.64% -85.45% 61.82% 59.09% 90.00% 108.18% 100.00%
DY 0.00 0.00 1.21 2.22 1.31 2.40 2.15 -
  YoY % 0.00% 0.00% -45.50% 69.47% -45.42% 11.63% -
  Horiz. % 0.00% 0.00% 56.28% 103.26% 60.93% 111.63% 100.00%
P/NAPS 1.65 2.00 1.99 2.11 2.27 3.08 3.06 -9.77%
  YoY % -17.50% 0.50% -5.69% -7.05% -26.30% 0.65% -
  Horiz. % 53.92% 65.36% 65.03% 68.95% 74.18% 100.65% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS