[ATLAN] QoQ Annualized Quarter Result on 31-May-2022 [#1]

Announcement Date
14-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
31-May-2022 [#1]
Profit Trend
QoQ- 2431.4%
YoY- 34.79%
View:
Show?
Annualized Quarter Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 374,756 351,340 330,254 309,460 257,242 236,092 202,814 50.74%
PBT 33,537 26,914 22,588 25,224 -3,850 -8,954 -17,342 -
Tax -6,250 -5,821 -5,798 -4,864 -529 -2,953 -2,172 102.70%
NP 27,287 21,093 16,790 20,360 -4,379 -11,908 -19,514 -
-
NP to SH 21,896 17,525 14,468 18,488 -793 -6,209 -11,668 -
-
Tax Rate 18.64% 21.63% 25.67% 19.28% - - - -
Total Cost 347,469 330,246 313,464 289,100 261,621 248,000 222,328 34.78%
-
Net Worth 405,840 405,840 398,230 395,693 393,157 415,985 413,449 -1.23%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div 10,146 13,528 - - 12,682 16,909 25,365 -45.80%
Div Payout % 46.34% 77.19% - - 0.00% 0.00% 0.00% -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 405,840 405,840 398,230 395,693 393,157 415,985 413,449 -1.23%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 7.28% 6.00% 5.08% 6.58% -1.70% -5.04% -9.62% -
ROE 5.40% 4.32% 3.63% 4.67% -0.20% -1.49% -2.82% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 147.75 138.51 130.20 122.00 101.42 93.08 79.96 50.75%
EPS 8.63 6.91 5.70 7.28 -0.31 -2.45 -4.60 -
DPS 4.00 5.33 0.00 0.00 5.00 6.67 10.00 -45.80%
NAPS 1.60 1.60 1.57 1.56 1.55 1.64 1.63 -1.23%
Adjusted Per Share Value based on latest NOSH - 253,650
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 147.75 138.51 130.20 122.00 101.42 93.08 79.96 50.75%
EPS 8.63 6.91 5.70 7.28 -0.31 -2.45 -4.60 -
DPS 4.00 5.33 0.00 0.00 5.00 6.67 10.00 -45.80%
NAPS 1.60 1.60 1.57 1.56 1.55 1.64 1.63 -1.23%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 2.89 3.00 2.95 2.80 2.99 2.72 2.74 -
P/RPS 1.96 2.17 2.27 2.30 2.95 2.92 3.43 -31.20%
P/EPS 33.48 43.42 51.72 38.42 -956.39 -111.11 -59.56 -
EY 2.99 2.30 1.93 2.60 -0.10 -0.90 -1.68 -
DY 1.38 1.78 0.00 0.00 1.67 2.45 3.65 -47.80%
P/NAPS 1.81 1.88 1.88 1.79 1.93 1.66 1.68 5.10%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 27/04/23 12/01/23 13/10/22 14/07/22 28/04/22 13/01/22 14/10/21 -
Price 2.93 2.90 2.99 2.84 2.80 2.87 2.83 -
P/RPS 1.98 2.09 2.30 2.33 2.76 3.08 3.54 -32.18%
P/EPS 33.94 41.97 52.42 38.96 -895.61 -117.24 -61.52 -
EY 2.95 2.38 1.91 2.57 -0.11 -0.85 -1.63 -
DY 1.37 1.84 0.00 0.00 1.79 2.32 3.53 -46.88%
P/NAPS 1.83 1.81 1.90 1.82 1.81 1.75 1.74 3.42%

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