[ATLAN] QoQ Cumulative Quarter Result on 31-May-2016 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
14-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
31-May-2016 [#1]
Profit Trend
QoQ- -63.6%
YoY- 21.39%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Revenue 809,435 613,017 431,396 231,770 768,058 768,058 572,492 31.94%
PBT 96,553 74,645 46,826 25,990 83,393 83,064 58,001 50.37%
Tax -20,954 -17,181 -12,490 -5,672 -27,029 -27,029 -17,928 13.29%
NP 75,599 57,464 34,336 20,318 56,364 56,035 40,073 66.20%
-
NP to SH 54,536 41,944 25,268 15,681 43,084 42,813 31,278 56.04%
-
Tax Rate 21.70% 23.02% 26.67% 21.82% 32.41% 32.54% 30.91% -
Total Cost 733,836 555,553 397,060 211,452 711,694 712,023 532,419 29.28%
-
Net Worth 479,398 492,081 474,325 428,668 398,230 395,693 385,547 19.05%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Div 57,071 57,071 31,706 31,706 44,388 44,388 44,388 22.28%
Div Payout % 104.65% 136.07% 125.48% 202.20% 103.03% 103.68% 141.92% -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Net Worth 479,398 492,081 474,325 428,668 398,230 395,693 385,547 19.05%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
NP Margin 9.34% 9.37% 7.96% 8.77% 7.34% 7.30% 7.00% -
ROE 11.38% 8.52% 5.33% 3.66% 10.82% 10.82% 8.11% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 319.11 241.68 170.08 91.37 302.80 302.80 225.70 31.94%
EPS 21.50 16.54 9.96 6.18 16.99 16.88 12.33 56.05%
DPS 22.50 22.50 12.50 12.50 17.50 17.50 17.50 22.28%
NAPS 1.89 1.94 1.87 1.69 1.57 1.56 1.52 19.05%
Adjusted Per Share Value based on latest NOSH - 253,650
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 319.11 241.68 170.08 91.37 302.80 302.80 225.70 31.94%
EPS 21.50 16.54 9.96 6.18 16.99 16.88 12.33 56.05%
DPS 22.50 22.50 12.50 12.50 17.50 17.50 17.50 22.28%
NAPS 1.89 1.94 1.87 1.69 1.57 1.56 1.52 19.05%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 -
Price 4.83 4.99 5.08 5.20 4.37 4.37 4.38 -
P/RPS 1.51 2.06 2.99 5.69 1.44 1.44 1.94 -18.17%
P/EPS 22.46 30.18 51.00 84.11 25.73 25.89 35.52 -30.71%
EY 4.45 3.31 1.96 1.19 3.89 3.86 2.82 44.07%
DY 4.66 4.51 2.46 2.40 4.00 4.00 4.00 13.00%
P/NAPS 2.56 2.57 2.72 3.08 2.78 2.80 2.88 -8.99%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 27/04/17 13/01/17 13/10/16 14/07/16 28/04/16 - 14/01/16 -
Price 4.88 4.88 4.86 5.20 5.25 0.00 4.38 -
P/RPS 1.53 2.02 2.86 5.69 1.73 0.00 1.94 -17.30%
P/EPS 22.70 29.51 48.79 84.11 30.91 0.00 35.52 -30.11%
EY 4.41 3.39 2.05 1.19 3.24 0.00 2.82 43.03%
DY 4.61 4.61 2.57 2.40 3.33 0.00 4.00 12.03%
P/NAPS 2.58 2.52 2.60 3.08 3.34 0.00 2.88 -8.42%

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