[ATLAN] QoQ Cumulative Quarter Result on 31-Aug-2015 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
13-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-Aug-2015 [#2]
Profit Trend
QoQ- 36.35%
YoY- -16.78%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 768,058 768,058 572,492 378,667 186,462 730,655 527,532 35.07%
PBT 83,393 83,064 58,001 35,087 22,330 82,214 55,558 38.41%
Tax -27,029 -27,029 -17,928 -12,084 -6,072 -26,248 -18,329 36.46%
NP 56,364 56,035 40,073 23,003 16,258 55,966 37,229 39.37%
-
NP to SH 43,084 42,813 31,278 17,614 12,918 46,467 31,824 27.44%
-
Tax Rate 32.41% 32.54% 30.91% 34.44% 27.19% 31.93% 32.99% -
Total Cost 711,694 712,023 532,419 355,664 170,204 674,689 490,303 34.75%
-
Net Worth 398,230 395,693 385,547 390,620 385,547 398,230 408,376 -1.99%
Dividend
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div 44,388 44,388 44,388 44,388 25,365 88,777 88,777 -42.58%
Div Payout % 103.03% 103.68% 141.92% 252.01% 196.35% 191.05% 278.96% -
Equity
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 398,230 395,693 385,547 390,620 385,547 398,230 408,376 -1.99%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 7.34% 7.30% 7.00% 6.07% 8.72% 7.66% 7.06% -
ROE 10.82% 10.82% 8.11% 4.51% 3.35% 11.67% 7.79% -
Per Share
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 302.80 302.80 225.70 149.29 73.51 288.06 207.98 35.07%
EPS 16.99 16.88 12.33 6.94 5.09 18.32 12.55 27.43%
DPS 17.50 17.50 17.50 17.50 10.00 35.00 35.00 -42.58%
NAPS 1.57 1.56 1.52 1.54 1.52 1.57 1.61 -1.99%
Adjusted Per Share Value based on latest NOSH - 253,650
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 302.69 302.69 225.62 149.23 73.48 287.95 207.90 35.07%
EPS 16.98 16.87 12.33 6.94 5.09 18.31 12.54 27.45%
DPS 17.49 17.49 17.49 17.49 10.00 34.99 34.99 -42.59%
NAPS 1.5694 1.5594 1.5194 1.5394 1.5194 1.5694 1.6094 -1.99%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 4.37 4.37 4.38 4.56 4.70 4.77 4.82 -
P/RPS 1.44 1.44 1.94 3.05 6.39 1.66 2.32 -31.73%
P/EPS 25.73 25.89 35.52 65.67 92.29 26.04 38.42 -27.45%
EY 3.89 3.86 2.82 1.52 1.08 3.84 2.60 38.05%
DY 4.00 4.00 4.00 3.84 2.13 7.34 7.26 -37.94%
P/NAPS 2.78 2.80 2.88 2.96 3.09 3.04 2.99 -5.66%
Price Multiplier on Announcement Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 28/04/16 - 14/01/16 13/10/15 15/07/15 29/04/15 14/01/15 -
Price 5.25 0.00 4.38 4.59 4.65 4.69 4.70 -
P/RPS 1.73 0.00 1.94 3.07 6.33 1.63 2.26 -19.25%
P/EPS 30.91 0.00 35.52 66.10 91.30 25.60 37.46 -14.25%
EY 3.24 0.00 2.82 1.51 1.10 3.91 2.67 16.75%
DY 3.33 0.00 4.00 3.81 2.15 7.46 7.45 -47.50%
P/NAPS 3.34 0.00 2.88 2.98 3.06 2.99 2.92 11.35%

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