[ATLAN] QoQ TTM 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- 7.0%
YoY- -6.57%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 816,728 777,162 768,058 775,616 757,522 740,545 730,656 9.28%
PBT 99,383 86,150 83,064 84,656 79,516 85,211 82,213 16.31%
Tax -29,720 -30,060 -27,030 -25,847 -24,898 -25,645 -26,248 10.40%
NP 69,663 56,090 56,034 58,809 54,618 59,566 55,965 19.06%
-
NP to SH 52,704 41,719 42,812 45,920 42,914 46,578 44,521 14.39%
-
Tax Rate 29.90% 34.89% 32.54% 30.53% 31.31% 30.10% 31.93% -
Total Cost 747,065 721,072 712,024 716,807 702,904 680,979 674,691 8.45%
-
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 44,388 44,388 69,764 114,195 88,830 -56.00%
Div Payout % 60.16% 45.60% 103.68% 96.67% 162.57% 245.17% 199.53% -
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 8.53% 7.22% 7.30% 7.58% 7.21% 8.04% 7.66% -
ROE 12.29% 10.48% 10.82% 11.91% 10.99% 12.08% 11.18% -
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 321.99 306.39 302.80 305.78 298.65 291.96 288.06 9.27%
EPS 20.78 16.45 16.88 18.10 16.92 18.36 17.55 14.41%
DPS 12.50 7.50 17.50 17.50 27.50 45.00 35.00 -55.98%
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 321.99 306.39 302.80 305.78 298.65 291.96 288.06 9.27%
EPS 20.78 16.45 16.88 18.10 16.92 18.36 17.55 14.41%
DPS 12.50 7.50 17.50 17.50 27.50 45.00 35.00 -55.98%
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 1.61 1.43 1.44 1.43 1.53 1.61 1.66 -2.40%
P/EPS 25.03 26.57 25.89 24.19 26.95 25.59 27.18 -6.35%
EY 4.00 3.76 3.86 4.13 3.71 3.91 3.68 6.87%
DY 2.40 1.72 4.00 4.00 6.03 9.57 7.34 -58.97%
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 1.61 1.71 0.00 1.43 1.54 1.59 1.63 -0.97%
P/EPS 25.03 31.92 0.00 24.19 27.13 25.32 26.72 -5.07%
EY 4.00 3.13 0.00 4.13 3.69 3.95 3.74 5.50%
DY 2.40 1.43 0.00 4.00 5.99 9.68 7.46 -59.49%
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