[ATLAN] YoY Annualized Quarter Result on 30-Nov-2015 [#3]

Announcement Date
14-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
30-Nov-2015 [#3]
Profit Trend
QoQ- 18.38%
YoY- -1.72%
View:
Show?
Annualized Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 741,177 803,641 817,356 763,322 703,376 739,726 771,036 -0.65%
PBT 84,278 70,986 99,526 77,334 74,077 341,838 127,025 -6.60%
Tax -18,820 -23,978 -22,908 -23,904 -24,438 -50,677 -30,988 -7.97%
NP 65,458 47,008 76,618 53,430 49,638 291,161 96,037 -6.18%
-
NP to SH 45,490 30,240 55,925 41,704 42,432 249,553 81,210 -9.20%
-
Tax Rate 22.33% 33.78% 23.02% 30.91% 32.99% 14.82% 24.40% -
Total Cost 675,718 756,633 740,737 709,892 653,737 448,565 674,998 0.01%
-
Net Worth 540,274 489,544 492,081 385,547 408,376 476,861 395,693 5.32%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div 67,639 71,022 76,095 59,185 118,370 152,190 74,404 -1.57%
Div Payout % 148.69% 234.86% 136.07% 141.92% 278.96% 60.98% 91.62% -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 540,274 489,544 492,081 385,547 408,376 476,861 395,693 5.32%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 8.83% 5.85% 9.37% 7.00% 7.06% 39.36% 12.46% -
ROE 8.42% 6.18% 11.37% 10.82% 10.39% 52.33% 20.52% -
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 292.20 316.83 322.24 300.94 277.30 291.63 303.98 -0.65%
EPS 17.93 11.92 22.05 16.44 16.73 98.39 32.04 -9.21%
DPS 26.67 28.00 30.00 23.33 46.67 60.00 29.33 -1.57%
NAPS 2.13 1.93 1.94 1.52 1.61 1.88 1.56 5.32%
Adjusted Per Share Value based on latest NOSH - 253,650
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 292.20 316.83 322.24 300.94 277.30 291.63 303.98 -0.65%
EPS 17.93 11.92 22.05 16.44 16.73 98.39 32.04 -9.21%
DPS 26.67 28.00 30.00 23.33 46.67 60.00 29.33 -1.57%
NAPS 2.13 1.93 1.94 1.52 1.61 1.88 1.56 5.32%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 4.45 4.36 4.99 4.38 4.82 4.69 4.60 -
P/RPS 1.52 1.38 1.55 1.46 1.74 1.61 1.51 0.11%
P/EPS 24.81 36.57 22.63 26.64 28.81 4.77 14.37 9.52%
EY 4.03 2.73 4.42 3.75 3.47 20.98 6.96 -8.70%
DY 5.99 6.42 6.01 5.33 9.68 12.79 6.38 -1.04%
P/NAPS 2.09 2.26 2.57 2.88 2.99 2.49 2.95 -5.57%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 10/01/19 11/01/18 13/01/17 14/01/16 14/01/15 15/01/14 15/01/13 -
Price 4.40 4.28 4.88 4.38 4.70 4.70 4.60 -
P/RPS 1.51 1.35 1.51 1.46 1.69 1.61 1.51 0.00%
P/EPS 24.53 35.90 22.13 26.64 28.10 4.78 14.37 9.31%
EY 4.08 2.79 4.52 3.75 3.56 20.93 6.96 -8.51%
DY 6.06 6.54 6.15 5.33 9.93 12.77 6.38 -0.85%
P/NAPS 2.07 2.22 2.52 2.88 2.92 2.50 2.95 -5.73%

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