[ATLAN] QoQ TTM Result on 31-Aug-2023 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
12-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
31-Aug-2023 [#2]
Profit Trend
QoQ- 5.22%
YoY- 91.21%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Revenue 469,710 453,560 436,146 417,332 399,156 374,756 343,678 23.13%
PBT 33,752 33,387 38,219 37,468 35,239 33,537 23,052 28.91%
Tax -8,470 -8,072 -8,040 -7,388 -6,662 -6,250 -2,680 115.20%
NP 25,282 25,315 30,179 30,080 28,577 27,287 20,372 15.46%
-
NP to SH 20,467 20,349 24,030 23,471 22,307 21,896 17,008 13.12%
-
Tax Rate 25.09% 24.18% 21.04% 19.72% 18.91% 18.64% 11.63% -
Total Cost 444,428 428,245 405,967 387,252 370,579 347,469 323,306 23.60%
-
Net Worth 413,602 408,376 413,449 421,058 415,985 405,840 405,840 1.26%
Dividend
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Div 27,902 25,365 25,365 25,365 10,146 10,146 10,146 96.16%
Div Payout % 136.33% 124.65% 105.56% 108.07% 45.48% 46.34% 59.65% -
Equity
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Net Worth 413,602 408,376 413,449 421,058 415,985 405,840 405,840 1.26%
NOSH 253,743 253,650 253,650 253,650 253,650 253,650 253,650 0.02%
Ratio Analysis
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
NP Margin 5.38% 5.58% 6.92% 7.21% 7.16% 7.28% 5.93% -
ROE 4.95% 4.98% 5.81% 5.57% 5.36% 5.40% 4.19% -
Per Share
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 185.11 178.81 171.95 164.53 157.36 147.75 135.49 23.10%
EPS 8.07 8.02 9.47 9.25 8.79 8.63 6.71 13.07%
DPS 11.00 10.00 10.00 10.00 4.00 4.00 4.00 96.16%
NAPS 1.63 1.61 1.63 1.66 1.64 1.60 1.60 1.24%
Adjusted Per Share Value based on latest NOSH - 253,650
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 185.11 178.75 171.88 164.47 157.31 147.69 135.44 23.13%
EPS 8.07 8.02 9.47 9.25 8.79 8.63 6.70 13.19%
DPS 11.00 10.00 10.00 10.00 4.00 4.00 4.00 96.16%
NAPS 1.63 1.6094 1.6294 1.6594 1.6394 1.5994 1.5994 1.27%
Price Multiplier on Financial Quarter End Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 -
Price 2.73 2.74 2.77 2.82 2.90 2.89 3.00 -
P/RPS 1.47 1.53 1.61 1.71 1.84 1.96 2.21 -23.78%
P/EPS 33.85 34.15 29.24 30.48 32.98 33.48 44.74 -16.95%
EY 2.95 2.93 3.42 3.28 3.03 2.99 2.24 20.12%
DY 4.03 3.65 3.61 3.55 1.38 1.38 1.33 109.25%
P/NAPS 1.67 1.70 1.70 1.70 1.77 1.81 1.88 -7.58%
Price Multiplier on Announcement Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 11/07/24 25/04/24 11/01/24 12/10/23 11/07/23 27/04/23 12/01/23 -
Price 2.60 2.73 2.77 2.79 2.98 2.93 2.90 -
P/RPS 1.40 1.53 1.61 1.70 1.89 1.98 2.14 -24.62%
P/EPS 32.23 34.03 29.24 30.15 33.89 33.94 43.25 -17.78%
EY 3.10 2.94 3.42 3.32 2.95 2.95 2.31 21.64%
DY 4.23 3.66 3.61 3.58 1.34 1.37 1.38 110.86%
P/NAPS 1.60 1.70 1.70 1.68 1.82 1.83 1.81 -7.88%

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