[ATLAN] QoQ Cumulative Quarter Result on 30-Nov-2016 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
13-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
30-Nov-2016 [#3]
Profit Trend
QoQ- 66.0%
YoY- 34.1%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 416,664 217,305 809,435 613,017 431,396 231,770 768,058 -33.40%
PBT 44,634 23,250 96,553 74,645 46,826 25,990 83,393 -34.00%
Tax -13,086 -6,394 -20,954 -17,181 -12,490 -5,672 -27,029 -38.26%
NP 31,548 16,856 75,599 57,464 34,336 20,318 56,364 -32.01%
-
NP to SH 21,070 11,426 54,536 41,944 25,268 15,681 43,084 -37.84%
-
Tax Rate 29.32% 27.50% 21.70% 23.02% 26.67% 21.82% 32.41% -
Total Cost 385,116 200,449 733,836 555,553 397,060 211,452 711,694 -33.52%
-
Net Worth 499,690 509,836 479,398 492,081 474,325 428,668 398,230 16.28%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div 27,901 15,219 57,071 57,071 31,706 31,706 44,388 -26.55%
Div Payout % 132.42% 133.20% 104.65% 136.07% 125.48% 202.20% 103.03% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 499,690 509,836 479,398 492,081 474,325 428,668 398,230 16.28%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 7.57% 7.76% 9.34% 9.37% 7.96% 8.77% 7.34% -
ROE 4.22% 2.24% 11.38% 8.52% 5.33% 3.66% 10.82% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 164.27 85.67 319.11 241.68 170.08 91.37 302.80 -33.40%
EPS 8.31 4.50 21.50 16.54 9.96 6.18 16.99 -37.84%
DPS 11.00 6.00 22.50 22.50 12.50 12.50 17.50 -26.55%
NAPS 1.97 2.01 1.89 1.94 1.87 1.69 1.57 16.28%
Adjusted Per Share Value based on latest NOSH - 253,650
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 164.27 85.67 319.11 241.68 170.08 91.37 302.80 -33.40%
EPS 8.31 4.50 21.50 16.54 9.96 6.18 16.99 -37.84%
DPS 11.00 6.00 22.50 22.50 12.50 12.50 17.50 -26.55%
NAPS 1.97 2.01 1.89 1.94 1.87 1.69 1.57 16.28%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 4.26 4.75 4.83 4.99 5.08 5.20 4.37 -
P/RPS 2.59 5.54 1.51 2.06 2.99 5.69 1.44 47.73%
P/EPS 51.28 105.45 22.46 30.18 51.00 84.11 25.73 58.17%
EY 1.95 0.95 4.45 3.31 1.96 1.19 3.89 -36.81%
DY 2.58 1.26 4.66 4.51 2.46 2.40 4.00 -25.28%
P/NAPS 2.16 2.36 2.56 2.57 2.72 3.08 2.78 -15.44%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 12/10/17 13/07/17 27/04/17 13/01/17 13/10/16 14/07/16 28/04/16 -
Price 4.25 4.57 4.88 4.88 4.86 5.20 5.25 -
P/RPS 2.59 5.33 1.53 2.02 2.86 5.69 1.73 30.77%
P/EPS 51.16 101.45 22.70 29.51 48.79 84.11 30.91 39.79%
EY 1.95 0.99 4.41 3.39 2.05 1.19 3.24 -28.64%
DY 2.59 1.31 4.61 4.61 2.57 2.40 3.33 -15.38%
P/NAPS 2.16 2.27 2.58 2.52 2.60 3.08 3.34 -25.15%

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