[ATLAN] QoQ Annualized Quarter Result on 29-Feb-2016 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
29-Feb-2016 [#4]
Profit Trend
QoQ- 0.63%
YoY- -7.28%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Revenue 817,356 862,792 927,080 768,058 768,058 763,322 757,334 6.28%
PBT 99,526 93,652 103,960 83,393 83,064 77,334 70,174 32.19%
Tax -22,908 -24,980 -22,688 -27,029 -27,029 -23,904 -24,168 -4.18%
NP 76,618 68,672 81,272 56,364 56,035 53,430 46,006 50.28%
-
NP to SH 55,925 50,536 62,724 43,084 42,813 41,704 35,228 44.64%
-
Tax Rate 23.02% 26.67% 21.82% 32.41% 32.54% 30.91% 34.44% -
Total Cost 740,737 794,120 845,808 711,694 712,023 709,892 711,328 3.28%
-
Net Worth 492,081 474,325 428,668 398,230 395,693 385,547 390,620 20.25%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Div 76,095 63,412 126,825 44,388 44,388 59,185 88,777 -11.58%
Div Payout % 136.07% 125.48% 202.20% 103.03% 103.68% 141.92% 252.01% -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Net Worth 492,081 474,325 428,668 398,230 395,693 385,547 390,620 20.25%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
NP Margin 9.37% 7.96% 8.77% 7.34% 7.30% 7.00% 6.07% -
ROE 11.37% 10.65% 14.63% 10.82% 10.82% 10.82% 9.02% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 322.24 340.15 365.50 302.80 302.80 300.94 298.57 6.28%
EPS 22.05 19.92 24.72 16.99 16.88 16.44 13.88 44.72%
DPS 30.00 25.00 50.00 17.50 17.50 23.33 35.00 -11.58%
NAPS 1.94 1.87 1.69 1.57 1.56 1.52 1.54 20.25%
Adjusted Per Share Value based on latest NOSH - 253,650
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 322.24 340.15 365.50 302.80 302.80 300.94 298.57 6.28%
EPS 22.05 19.92 24.72 16.99 16.88 16.44 13.88 44.72%
DPS 30.00 25.00 50.00 17.50 17.50 23.33 35.00 -11.58%
NAPS 1.94 1.87 1.69 1.57 1.56 1.52 1.54 20.25%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 -
Price 4.99 5.08 5.20 4.37 4.37 4.38 4.56 -
P/RPS 1.55 1.49 1.42 1.44 1.44 1.46 1.53 1.04%
P/EPS 22.63 25.50 21.03 25.73 25.89 26.64 32.83 -25.70%
EY 4.42 3.92 4.76 3.89 3.86 3.75 3.05 34.48%
DY 6.01 4.92 9.62 4.00 4.00 5.33 7.68 -17.78%
P/NAPS 2.57 2.72 3.08 2.78 2.80 2.88 2.96 -10.67%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 13/01/17 13/10/16 14/07/16 28/04/16 - 14/01/16 13/10/15 -
Price 4.88 4.86 5.20 5.25 0.00 4.38 4.59 -
P/RPS 1.51 1.43 1.42 1.73 0.00 1.46 1.54 -1.55%
P/EPS 22.13 24.39 21.03 30.91 0.00 26.64 33.05 -27.41%
EY 4.52 4.10 4.76 3.24 0.00 3.75 3.03 37.63%
DY 6.15 5.14 9.62 3.33 0.00 5.33 7.63 -15.82%
P/NAPS 2.52 2.60 3.08 3.34 0.00 2.88 2.98 -12.53%

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
Post a Comment