[ATLAN] QoQ TTM Result on 29-Feb-2016 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
29-Feb-2016 [#4]
Profit Trend
QoQ- -2.55%
YoY- -6.29%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Revenue 808,583 822,528 816,728 777,162 768,058 775,616 757,522 5.34%
PBT 100,064 97,305 99,383 86,150 83,064 84,656 79,516 20.15%
Tax -26,283 -30,694 -29,720 -30,060 -27,030 -25,847 -24,898 4.41%
NP 73,781 66,611 69,663 56,090 56,034 58,809 54,618 27.14%
-
NP to SH 53,773 48,627 52,704 41,719 42,812 45,920 42,914 19.74%
-
Tax Rate 26.27% 31.54% 29.90% 34.89% 32.54% 30.53% 31.31% -
Total Cost 734,802 755,917 747,065 721,072 712,024 716,807 702,904 3.60%
-
Net Worth 492,081 474,325 428,668 398,230 395,693 385,547 390,620 20.25%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Div 57,071 31,706 31,706 19,023 44,388 44,388 69,764 -14.81%
Div Payout % 106.13% 65.20% 60.16% 45.60% 103.68% 96.67% 162.57% -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Net Worth 492,081 474,325 428,668 398,230 395,693 385,547 390,620 20.25%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
NP Margin 9.12% 8.10% 8.53% 7.22% 7.30% 7.58% 7.21% -
ROE 10.93% 10.25% 12.29% 10.48% 10.82% 11.91% 10.99% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 318.78 324.28 321.99 306.39 302.80 305.78 298.65 5.34%
EPS 21.20 19.17 20.78 16.45 16.88 18.10 16.92 19.73%
DPS 22.50 12.50 12.50 7.50 17.50 17.50 27.50 -14.80%
NAPS 1.94 1.87 1.69 1.57 1.56 1.52 1.54 20.25%
Adjusted Per Share Value based on latest NOSH - 253,650
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 318.78 324.28 321.99 306.39 302.80 305.78 298.65 5.34%
EPS 21.20 19.17 20.78 16.45 16.88 18.10 16.92 19.73%
DPS 22.50 12.50 12.50 7.50 17.50 17.50 27.50 -14.80%
NAPS 1.94 1.87 1.69 1.57 1.56 1.52 1.54 20.25%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 -
Price 4.99 5.08 5.20 4.37 4.37 4.38 4.56 -
P/RPS 1.57 1.57 1.61 1.43 1.44 1.43 1.53 2.08%
P/EPS 23.54 26.50 25.03 26.57 25.89 24.19 26.95 -10.24%
EY 4.25 3.77 4.00 3.76 3.86 4.13 3.71 11.46%
DY 4.51 2.46 2.40 1.72 4.00 4.00 6.03 -20.70%
P/NAPS 2.57 2.72 3.08 2.78 2.80 2.88 2.96 -10.67%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 13/01/17 13/10/16 14/07/16 28/04/16 - 14/01/16 13/10/15 -
Price 4.88 4.86 5.20 5.25 0.00 4.38 4.59 -
P/RPS 1.53 1.50 1.61 1.71 0.00 1.43 1.54 -0.51%
P/EPS 23.02 25.35 25.03 31.92 0.00 24.19 27.13 -12.29%
EY 4.34 3.94 4.00 3.13 0.00 4.13 3.69 13.83%
DY 4.61 2.57 2.40 1.43 0.00 4.00 5.99 -18.87%
P/NAPS 2.52 2.60 3.08 3.34 0.00 2.88 2.98 -12.53%

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