[ATLAN] QoQ Annualized Quarter Result on 28-Feb-2018 [#4]

Stock

[ATLAN] ATLAN HOLDINGS BHD

Announcement Date

26-Apr-2018

Admission Sponsor

Sponsor

Financial Year

28-Feb-2018

Quarter

28-Feb-2018 [#4]

Profit Trend

QoQ- 62.15%

YoY- -10.09%

Quarter Report

Atlan 4Q18 Announcement Report.pdf

Latest QR

Upcoming QR

ATLAN's Result

ATLAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Annualized Quarter Result
Revenue	741,177	680,994	682,128	826,335	803,641	833,328	869,220	-10.07%
YoY %	8.84%	-0.17%	-17.45%	2.82%	-3.56%	-4.13%	-	-
Horiz. %	85.27%	78.35%	78.48%	95.07%	92.46%	95.87%	100.00%	-
PBT	84,278	77,574	66,264	91,286	70,986	89,268	93,000	-6.34%
YoY %	8.64%	17.07%	-27.41%	28.60%	-20.48%	-4.01%	-	-
Horiz. %	90.62%	83.41%	71.25%	98.16%	76.33%	95.99%	100.00%	-
Tax	-18,820	-18,836	-20,900	-24,961	-23,978	-26,172	-25,576	-18.47%
YoY %	0.08%	9.88%	16.27%	-4.10%	8.38%	-2.33%	-	-
Horiz. %	73.58%	73.65%	81.72%	97.60%	93.75%	102.33%	100.00%	-
NP	65,458	58,738	45,364	66,325	47,008	63,096	67,424	-1.95%
YoY %	11.44%	29.48%	-31.60%	41.09%	-25.50%	-6.42%	-	-
Horiz. %	97.08%	87.12%	67.28%	98.37%	69.72%	93.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,490	40,858	29,520	49,033	30,240	42,140	45,704	-0.31%
YoY %	11.34%	38.41%	-39.80%	62.15%	-28.24%	-7.80%	-	-
Horiz. %	99.53%	89.40%	64.59%	107.28%	66.16%	92.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.33%	24.28%	31.54%	27.34%	33.78%	29.32%	27.50%	-
YoY %	-8.03%	-23.02%	15.36%	-19.06%	15.21%	6.62%	-	-
Horiz. %	81.20%	88.29%	114.69%	99.42%	122.84%	106.62%	100.00%	-
Total Cost	675,718	622,256	636,764	760,010	756,633	770,232	801,796	-10.76%
YoY %	8.59%	-2.28%	-16.22%	0.45%	-1.77%	-3.94%	-	-
Horiz. %	84.28%	77.61%	79.42%	94.79%	94.37%	96.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	540,274	527,591	540,274	532,664	489,544	499,690	509,836	3.93%
YoY %	2.40%	-2.35%	1.43%	8.81%	-2.03%	-1.99%	-	-
Horiz. %	105.97%	103.48%	105.97%	104.48%	96.02%	98.01%	100.00%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Dividend
Div	67,639	50,730	101,460	53,266	71,022	55,803	60,876	7.26%
YoY %	33.33%	-50.00%	90.48%	-25.00%	27.27%	-8.33%	-	-
Horiz. %	111.11%	83.33%	166.67%	87.50%	116.67%	91.67%	100.00%	-
Div Payout %	148.69%	124.16%	343.70%	108.63%	234.86%	132.42%	133.20%	-
YoY %	19.76%	-63.88%	216.40%	-53.75%	77.36%	-0.59%	-	-
Horiz. %	111.63%	93.21%	258.03%	81.55%	176.32%	99.41%	100.00%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Equity
Net Worth	540,274	527,591	540,274	532,664	489,544	499,690	509,836	3.93%
YoY %	2.40%	-2.35%	1.43%	8.81%	-2.03%	-1.99%	-	-
Horiz. %	105.97%	103.48%	105.97%	104.48%	96.02%	98.01%	100.00%	-
NOSH	253,650	253,650	253,650	253,650	253,650	253,650	253,650	0.00%
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%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Ratio Analysis
NP Margin	8.83%	8.63%	6.65%	8.03%	5.85%	7.57%	7.76%	-
YoY %	2.32%	29.77%	-17.19%	37.26%	-22.72%	-2.45%	-	-
Horiz. %	113.79%	111.21%	85.70%	103.48%	75.39%	97.55%	100.00%	-
ROE	8.42%	7.74%	5.46%	9.21%	6.18%	8.43%	8.96%	-
YoY %	8.79%	41.76%	-40.72%	49.03%	-26.69%	-5.92%	-	-
Horiz. %	93.97%	86.38%	60.94%	102.79%	68.97%	94.08%	100.00%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Per Share
RPS	292.20	268.48	268.92	325.78	316.83	328.53	342.68	-10.07%
YoY %	8.83%	-0.16%	-17.45%	2.82%	-3.56%	-4.13%	-	-
Horiz. %	85.27%	78.35%	78.48%	95.07%	92.46%	95.87%	100.00%	-
EPS	17.93	16.10	11.64	19.33	11.92	16.62	18.00	-0.25%
YoY %	11.37%	38.32%	-39.78%	62.16%	-28.28%	-7.67%	-	-
Horiz. %	99.61%	89.44%	64.67%	107.39%	66.22%	92.33%	100.00%	-
DPS	26.67	20.00	40.00	21.00	28.00	22.00	24.00	7.27%
YoY %	33.35%	-50.00%	90.48%	-25.00%	27.27%	-8.33%	-	-
Horiz. %	111.12%	83.33%	166.67%	87.50%	116.67%	91.67%	100.00%	-
NAPS	2.13	2.08	2.13	2.10	1.93	1.97	2.01	3.93%
YoY %	2.40%	-2.35%	1.43%	8.81%	-2.03%	-1.99%	-	-
Horiz. %	105.97%	103.48%	105.97%	104.48%	96.02%	98.01%	100.00%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Adjusted Per Share Value based on latest NOSH - 253,650
RPS	292.20	268.48	268.92	325.78	316.83	328.53	342.68	-10.07%
YoY %	8.83%	-0.16%	-17.45%	2.82%	-3.56%	-4.13%	-	-
Horiz. %	85.27%	78.35%	78.48%	95.07%	92.46%	95.87%	100.00%	-
EPS	17.93	16.10	11.64	19.33	11.92	16.62	18.00	-0.25%
YoY %	11.37%	38.32%	-39.78%	62.16%	-28.28%	-7.67%	-	-
Horiz. %	99.61%	89.44%	64.67%	107.39%	66.22%	92.33%	100.00%	-
DPS	26.67	20.00	40.00	21.00	28.00	22.00	24.00	7.27%
YoY %	33.35%	-50.00%	90.48%	-25.00%	27.27%	-8.33%	-	-
Horiz. %	111.12%	83.33%	166.67%	87.50%	116.67%	91.67%	100.00%	-
NAPS	2.13	2.08	2.13	2.10	1.93	1.97	2.01	3.93%
YoY %	2.40%	-2.35%	1.43%	8.81%	-2.03%	-1.99%	-	-
Horiz. %	105.97%	103.48%	105.97%	104.48%	96.02%	98.01%	100.00%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/18	30/08/18	31/05/18	28/02/18	30/11/17	30/08/17	31/05/17	-
Price	4.45	4.48	4.39	4.65	4.36	4.26	4.75	-
P/RPS	1.52	1.67	1.63	1.43	1.38	1.30	1.39	6.13%
YoY %	-8.98%	2.45%	13.99%	3.62%	6.15%	-6.47%	-	-
Horiz. %	109.35%	120.14%	117.27%	102.88%	99.28%	93.53%	100.00%	-
P/EPS	24.81	27.81	37.72	24.05	36.57	25.64	26.36	-3.95%
YoY %	-10.79%	-26.27%	56.84%	-34.24%	42.63%	-2.73%	-	-
Horiz. %	94.12%	105.50%	143.10%	91.24%	138.73%	97.27%	100.00%	-
EY	4.03	3.60	2.65	4.16	2.73	3.90	3.79	4.17%
YoY %	11.94%	35.85%	-36.30%	52.38%	-30.00%	2.90%	-	-
Horiz. %	106.33%	94.99%	69.92%	109.76%	72.03%	102.90%	100.00%	-
DY	5.99	4.46	9.11	4.52	6.42	5.16	5.05	12.04%
YoY %	34.30%	-51.04%	101.55%	-29.60%	24.42%	2.18%	-	-
Horiz. %	118.61%	88.32%	180.40%	89.50%	127.13%	102.18%	100.00%	-
P/NAPS	2.09	2.15	2.06	2.21	2.26	2.16	2.36	-7.77%
YoY %	-2.79%	4.37%	-6.79%	-2.21%	4.63%	-8.47%	-	-
Horiz. %	88.56%	91.10%	87.29%	93.64%	95.76%	91.53%	100.00%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Price Multiplier on Announcement Date
Date	10/01/19	11/10/18	12/07/18	26/04/18	11/01/18	12/10/17	13/07/17	-
Price	4.40	4.45	4.50	4.58	4.28	4.25	4.57	-
P/RPS	1.51	1.66	1.67	1.41	1.35	1.29	1.33	8.82%
YoY %	-9.04%	-0.60%	18.44%	4.44%	4.65%	-3.01%	-	-
Horiz. %	113.53%	124.81%	125.56%	106.02%	101.50%	96.99%	100.00%	-
P/EPS	24.53	27.63	38.67	23.69	35.90	25.58	25.36	-2.19%
YoY %	-11.22%	-28.55%	63.23%	-34.01%	40.34%	0.87%	-	-
Horiz. %	96.73%	108.95%	152.48%	93.41%	141.56%	100.87%	100.00%	-
EY	4.08	3.62	2.59	4.22	2.79	3.91	3.94	2.35%
YoY %	12.71%	39.77%	-38.63%	51.25%	-28.64%	-0.76%	-	-
Horiz. %	103.55%	91.88%	65.74%	107.11%	70.81%	99.24%	100.00%	-
DY	6.06	4.49	8.89	4.59	6.54	5.18	5.25	10.02%
YoY %	34.97%	-49.49%	93.68%	-29.82%	26.25%	-1.33%	-	-
Horiz. %	115.43%	85.52%	169.33%	87.43%	124.57%	98.67%	100.00%	-
P/NAPS	2.07	2.14	2.11	2.18	2.22	2.16	2.27	-5.95%
YoY %	-3.27%	1.42%	-3.21%	-1.80%	2.78%	-4.85%	-	-
Horiz. %	91.19%	94.27%	92.95%	96.04%	97.80%	95.15%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos