[ATLAN] QoQ Cumulative Quarter Result on 28-Feb-2017 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
27-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
28-Feb-2017 [#4]
Profit Trend
QoQ- 30.02%
YoY- 27.38%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 602,731 416,664 217,305 809,435 613,017 431,396 231,770 88.99%
PBT 53,240 44,634 23,250 96,553 74,645 46,826 25,990 61.22%
Tax -17,984 -13,086 -6,394 -20,954 -17,181 -12,490 -5,672 115.67%
NP 35,256 31,548 16,856 75,599 57,464 34,336 20,318 44.35%
-
NP to SH 22,680 21,070 11,426 54,536 41,944 25,268 15,681 27.86%
-
Tax Rate 33.78% 29.32% 27.50% 21.70% 23.02% 26.67% 21.82% -
Total Cost 567,475 385,116 200,449 733,836 555,553 397,060 211,452 93.00%
-
Net Worth 489,544 499,690 509,836 479,398 492,081 474,325 428,668 9.24%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div 53,266 27,901 15,219 57,071 57,071 31,706 31,706 41.27%
Div Payout % 234.86% 132.42% 133.20% 104.65% 136.07% 125.48% 202.20% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 489,544 499,690 509,836 479,398 492,081 474,325 428,668 9.24%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 5.85% 7.57% 7.76% 9.34% 9.37% 7.96% 8.77% -
ROE 4.63% 4.22% 2.24% 11.38% 8.52% 5.33% 3.66% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 237.62 164.27 85.67 319.11 241.68 170.08 91.37 89.00%
EPS 8.94 8.31 4.50 21.50 16.54 9.96 6.18 27.87%
DPS 21.00 11.00 6.00 22.50 22.50 12.50 12.50 41.27%
NAPS 1.93 1.97 2.01 1.89 1.94 1.87 1.69 9.24%
Adjusted Per Share Value based on latest NOSH - 253,650
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 237.62 164.27 85.67 319.11 241.68 170.08 91.37 89.00%
EPS 8.94 8.31 4.50 21.50 16.54 9.96 6.18 27.87%
DPS 21.00 11.00 6.00 22.50 22.50 12.50 12.50 41.27%
NAPS 1.93 1.97 2.01 1.89 1.94 1.87 1.69 9.24%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 4.36 4.26 4.75 4.83 4.99 5.08 5.20 -
P/RPS 1.83 2.59 5.54 1.51 2.06 2.99 5.69 -53.02%
P/EPS 48.76 51.28 105.45 22.46 30.18 51.00 84.11 -30.45%
EY 2.05 1.95 0.95 4.45 3.31 1.96 1.19 43.65%
DY 4.82 2.58 1.26 4.66 4.51 2.46 2.40 59.11%
P/NAPS 2.26 2.16 2.36 2.56 2.57 2.72 3.08 -18.63%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 11/01/18 12/10/17 13/07/17 27/04/17 13/01/17 13/10/16 14/07/16 -
Price 4.28 4.25 4.57 4.88 4.88 4.86 5.20 -
P/RPS 1.80 2.59 5.33 1.53 2.02 2.86 5.69 -53.54%
P/EPS 47.87 51.16 101.45 22.70 29.51 48.79 84.11 -31.29%
EY 2.09 1.95 0.99 4.41 3.39 2.05 1.19 45.51%
DY 4.91 2.59 1.31 4.61 4.61 2.57 2.40 61.08%
P/NAPS 2.22 2.16 2.27 2.58 2.52 2.60 3.08 -19.59%

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