[ATLAN] QoQ Cumulative 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- 77.57%
YoY- -1.72%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 231,770 768,058 768,058 572,492 378,667 186,462 730,655 -59.95%
PBT 25,990 83,393 83,064 58,001 35,087 22,330 82,214 -60.05%
Tax -5,672 -27,029 -27,029 -17,928 -12,084 -6,072 -26,248 -70.50%
NP 20,318 56,364 56,035 40,073 23,003 16,258 55,966 -55.40%
-
NP to SH 15,681 43,084 42,813 31,278 17,614 12,918 46,467 -57.92%
-
Tax Rate 21.82% 32.41% 32.54% 30.91% 34.44% 27.19% 31.93% -
Total Cost 211,452 711,694 712,023 532,419 355,664 170,204 674,689 -60.33%
-
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 31,706 44,388 44,388 44,388 44,388 25,365 88,777 -55.98%
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 3.66% 10.82% 10.82% 8.11% 4.51% 3.35% 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 91.37 302.80 302.80 225.70 149.29 73.51 288.06 -59.95%
EPS 6.18 16.99 16.88 12.33 6.94 5.09 18.32 -57.93%
DPS 12.50 17.50 17.50 17.50 17.50 10.00 35.00 -55.98%
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 91.37 302.80 302.80 225.70 149.29 73.51 288.06 -59.95%
EPS 6.18 16.99 16.88 12.33 6.94 5.09 18.32 -57.93%
DPS 12.50 17.50 17.50 17.50 17.50 10.00 35.00 -55.98%
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 5.69 1.44 1.44 1.94 3.05 6.39 1.66 166.91%
P/EPS 84.11 25.73 25.89 35.52 65.67 92.29 26.04 154.57%
EY 1.19 3.89 3.86 2.82 1.52 1.08 3.84 -60.68%
DY 2.40 4.00 4.00 4.00 3.84 2.13 7.34 -58.97%
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 5.69 1.73 0.00 1.94 3.07 6.33 1.63 170.81%
P/EPS 84.11 30.91 0.00 35.52 66.10 91.30 25.60 158.05%
EY 1.19 3.24 0.00 2.82 1.51 1.10 3.91 -61.24%
DY 2.40 3.33 0.00 4.00 3.81 2.15 7.46 -59.49%
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