[ATLAN] QoQ Annualized Quarter Result on 30-Nov-2015 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
14-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
30-Nov-2015 [#3]
Profit Trend
QoQ- 18.38%
YoY- -1.72%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 927,080 768,058 768,058 763,322 757,334 745,848 730,655 20.89%
PBT 103,960 83,393 83,064 77,334 70,174 89,320 82,214 20.56%
Tax -22,688 -27,029 -27,029 -23,904 -24,168 -24,288 -26,248 -10.96%
NP 81,272 56,364 56,035 53,430 46,006 65,032 55,966 34.62%
-
NP to SH 62,724 43,084 42,813 41,704 35,228 51,672 46,467 27.00%
-
Tax Rate 21.82% 32.41% 32.54% 30.91% 34.44% 27.19% 31.93% -
Total Cost 845,808 711,694 712,023 709,892 711,328 680,816 674,689 19.73%
-
Net Worth 428,668 398,230 395,693 385,547 390,620 385,547 398,230 6.04%
Dividend
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 126,825 44,388 44,388 59,185 88,777 101,460 88,777 32.87%
Div Payout % 202.20% 103.03% 103.68% 141.92% 252.01% 196.35% 191.05% -
Equity
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 428,668 398,230 395,693 385,547 390,620 385,547 398,230 6.04%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 8.77% 7.34% 7.30% 7.00% 6.07% 8.72% 7.66% -
ROE 14.63% 10.82% 10.82% 10.82% 9.02% 13.40% 11.67% -
Per Share
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 365.50 302.80 302.80 300.94 298.57 294.05 288.06 20.89%
EPS 24.72 16.99 16.88 16.44 13.88 20.36 18.32 26.96%
DPS 50.00 17.50 17.50 23.33 35.00 40.00 35.00 32.87%
NAPS 1.69 1.57 1.56 1.52 1.54 1.52 1.57 6.04%
Adjusted Per Share Value based on latest NOSH - 253,650
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 365.50 302.80 302.80 300.94 298.57 294.05 288.06 20.89%
EPS 24.72 16.99 16.88 16.44 13.88 20.36 18.32 26.96%
DPS 50.00 17.50 17.50 23.33 35.00 40.00 35.00 32.87%
NAPS 1.69 1.57 1.56 1.52 1.54 1.52 1.57 6.04%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 5.20 4.37 4.37 4.38 4.56 4.70 4.77 -
P/RPS 1.42 1.44 1.44 1.46 1.53 1.60 1.66 -11.70%
P/EPS 21.03 25.73 25.89 26.64 32.83 23.07 26.04 -15.65%
EY 4.76 3.89 3.86 3.75 3.05 4.33 3.84 18.66%
DY 9.62 4.00 4.00 5.33 7.68 8.51 7.34 24.05%
P/NAPS 3.08 2.78 2.80 2.88 2.96 3.09 3.04 1.04%
Price Multiplier on Announcement Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 14/07/16 28/04/16 - 14/01/16 13/10/15 15/07/15 29/04/15 -
Price 5.20 5.25 0.00 4.38 4.59 4.65 4.69 -
P/RPS 1.42 1.73 0.00 1.46 1.54 1.58 1.63 -10.40%
P/EPS 21.03 30.91 0.00 26.64 33.05 22.83 25.60 -14.50%
EY 4.76 3.24 0.00 3.75 3.03 4.38 3.91 16.97%
DY 9.62 3.33 0.00 5.33 7.63 8.60 7.46 22.46%
P/NAPS 3.08 3.34 0.00 2.88 2.98 3.06 2.99 2.39%

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