[ATLAN] QoQ Cumulative Quarter Result on 28-Feb-2016 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2016
Quarter
28-Feb-2016 [#4]
Profit Trend
QoQ- 36.88%
YoY- -7.86%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 431,396 231,770 768,058 768,058 572,492 378,667 186,462 95.12%
PBT 46,826 25,990 83,393 83,064 58,001 35,087 22,330 80.42%
Tax -12,490 -5,672 -27,029 -27,029 -17,928 -12,084 -6,072 77.67%
NP 34,336 20,318 56,364 56,035 40,073 23,003 16,258 81.44%
-
NP to SH 25,268 15,681 43,084 42,813 31,278 17,614 12,918 70.69%
-
Tax Rate 26.67% 21.82% 32.41% 32.54% 30.91% 34.44% 27.19% -
Total Cost 397,060 211,452 711,694 712,023 532,419 355,664 170,204 96.41%
-
Net Worth 474,325 428,668 398,230 395,693 385,547 390,620 385,547 17.95%
Dividend
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div 31,706 31,706 44,388 44,388 44,388 44,388 25,365 19.46%
Div Payout % 125.48% 202.20% 103.03% 103.68% 141.92% 252.01% 196.35% -
Equity
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 474,325 428,668 398,230 395,693 385,547 390,620 385,547 17.95%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 7.96% 8.77% 7.34% 7.30% 7.00% 6.07% 8.72% -
ROE 5.33% 3.66% 10.82% 10.82% 8.11% 4.51% 3.35% -
Per Share
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 170.08 91.37 302.80 302.80 225.70 149.29 73.51 95.13%
EPS 9.96 6.18 16.99 16.88 12.33 6.94 5.09 70.74%
DPS 12.50 12.50 17.50 17.50 17.50 17.50 10.00 19.46%
NAPS 1.87 1.69 1.57 1.56 1.52 1.54 1.52 17.95%
Adjusted Per Share Value based on latest NOSH - 253,650
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 170.01 91.34 302.69 302.69 225.62 149.23 73.48 95.13%
EPS 9.96 6.18 16.98 16.87 12.33 6.94 5.09 70.74%
DPS 12.50 12.50 17.49 17.49 17.49 17.49 10.00 19.46%
NAPS 1.8693 1.6894 1.5694 1.5594 1.5194 1.5394 1.5194 17.95%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 -
Price 5.08 5.20 4.37 4.37 4.38 4.56 4.70 -
P/RPS 2.99 5.69 1.44 1.44 1.94 3.05 6.39 -45.40%
P/EPS 51.00 84.11 25.73 25.89 35.52 65.67 92.29 -37.66%
EY 1.96 1.19 3.89 3.86 2.82 1.52 1.08 60.79%
DY 2.46 2.40 4.00 4.00 4.00 3.84 2.13 12.16%
P/NAPS 2.72 3.08 2.78 2.80 2.88 2.96 3.09 -9.66%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 13/10/16 14/07/16 28/04/16 - 14/01/16 13/10/15 15/07/15 -
Price 4.86 5.20 5.25 0.00 4.38 4.59 4.65 -
P/RPS 2.86 5.69 1.73 0.00 1.94 3.07 6.33 -46.90%
P/EPS 48.79 84.11 30.91 0.00 35.52 66.10 91.30 -39.30%
EY 2.05 1.19 3.24 0.00 2.82 1.51 1.10 64.23%
DY 2.57 2.40 3.33 0.00 4.00 3.81 2.15 15.28%
P/NAPS 2.60 3.08 3.34 0.00 2.88 2.98 3.06 -12.17%

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