[ATLAN] QoQ 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- 190.97%
YoY- 28.2%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 231,770 195,566 195,566 193,826 192,204 186,462 203,124 11.08%
PBT 25,990 25,416 25,063 22,914 12,757 22,330 26,655 -1.99%
Tax -5,672 -9,102 -9,102 -5,844 -6,012 -6,072 -7,919 -23.35%
NP 20,318 16,314 15,961 17,070 6,745 16,258 18,736 6.67%
-
NP to SH 15,681 11,825 11,534 13,664 4,696 12,918 14,642 5.61%
-
Tax Rate 21.82% 35.81% 36.32% 25.50% 47.13% 27.19% 29.71% -
Total Cost 211,452 179,252 179,605 176,756 185,459 170,204 184,388 11.53%
-
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 - - - 19,023 25,365 - -
Div Payout % 202.20% - - - 405.11% 196.35% - -
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% 8.34% 8.16% 8.81% 3.51% 8.72% 9.22% -
ROE 3.66% 2.97% 2.91% 3.54% 1.20% 3.35% 3.68% -
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 77.10 77.10 76.41 75.78 73.51 80.08 11.08%
EPS 6.18 4.66 4.55 5.39 1.85 5.09 5.77 5.62%
DPS 12.50 0.00 0.00 0.00 7.50 10.00 0.00 -
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 77.10 77.10 76.41 75.78 73.51 80.08 11.08%
EPS 6.18 4.66 4.55 5.39 1.85 5.09 5.77 5.62%
DPS 12.50 0.00 0.00 0.00 7.50 10.00 0.00 -
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 5.67 5.67 5.73 6.02 6.39 5.96 -3.62%
P/EPS 84.11 93.74 96.10 81.31 246.30 92.29 82.63 1.42%
EY 1.19 1.07 1.04 1.23 0.41 1.08 1.21 -1.31%
DY 2.40 0.00 0.00 0.00 1.64 2.13 0.00 -
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 6.81 0.00 5.73 6.06 6.33 5.86 -2.31%
P/EPS 84.11 112.61 0.00 81.31 247.92 91.30 81.25 2.79%
EY 1.19 0.89 0.00 1.23 0.40 1.10 1.23 -2.60%
DY 2.40 0.00 0.00 0.00 1.63 2.15 0.00 -
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