[ATLAN] YoY Annualized Quarter Result on 30-Nov-2017 [#3]

Stock

[ATLAN] ATLAN HOLDINGS BHD

Announcement Date

11-Jan-2018

Admission Sponsor

Sponsor

Financial Year

28-Feb-2018

Quarter

30-Nov-2017 [#3]

Profit Trend

QoQ- -28.24%

YoY- -45.93%

Quarter Report

Atlan 3Q18 Financial Result.pdf

Latest QR

Upcoming QR

ATLAN's Result

ATLAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Annualized Quarter Result
Revenue	349,924	826,870	741,177	803,641	817,356	763,322	703,376	-10.97%
YoY %	-57.68%	11.56%	-7.77%	-1.68%	7.08%	8.52%	-	-
Horiz. %	49.75%	117.56%	105.37%	114.25%	116.20%	108.52%	100.00%	-
PBT	-32,936	53,198	84,278	70,986	99,526	77,334	74,077	-
YoY %	-161.91%	-36.88%	18.72%	-28.68%	28.70%	4.40%	-	-
Horiz. %	-44.46%	71.81%	113.77%	95.83%	134.35%	104.40%	100.00%	-
Tax	-11,721	-16,814	-18,820	-23,978	-22,908	-23,904	-24,438	-11.51%
YoY %	30.29%	10.66%	21.51%	-4.67%	4.17%	2.19%	-	-
Horiz. %	47.96%	68.80%	77.01%	98.12%	93.74%	97.81%	100.00%	-
NP	-44,657	36,384	65,458	47,008	76,618	53,430	49,638	-
YoY %	-222.74%	-44.42%	39.25%	-38.65%	43.40%	7.64%	-	-
Horiz. %	-89.97%	73.30%	131.87%	94.70%	154.35%	107.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-28,796	25,389	45,490	30,240	55,925	41,704	42,432	-
YoY %	-213.42%	-44.19%	50.43%	-45.93%	34.10%	-1.72%	-	-
Horiz. %	-67.86%	59.83%	107.21%	71.27%	131.80%	98.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	31.61%	22.33%	33.78%	23.02%	30.91%	32.99%	-
YoY %	-	41.56%	-33.90%	46.74%	-25.53%	-6.30%	-	-
Horiz. %	-	95.82%	67.69%	102.39%	69.78%	93.70%	100.00%	-
Total Cost	394,581	790,486	675,718	756,633	740,737	709,892	653,737	-8.06%
YoY %	-50.08%	16.98%	-10.69%	2.15%	4.35%	8.59%	-	-
Horiz. %	60.36%	120.92%	103.36%	115.74%	113.31%	108.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	438,814	514,909	540,274	489,544	492,081	385,547	408,376	1.20%
YoY %	-14.78%	-4.69%	10.36%	-0.52%	27.63%	-5.59%	-	-
Horiz. %	107.45%	126.09%	132.30%	119.88%	120.50%	94.41%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Dividend
Div	16,909	33,819	67,639	71,022	76,095	59,185	118,370	-27.67%
YoY %	-50.00%	-50.00%	-4.76%	-6.67%	28.57%	-50.00%	-	-
Horiz. %	14.28%	28.57%	57.14%	60.00%	64.29%	50.00%	100.00%	-
Div Payout %	0.00%	133.21%	148.69%	234.86%	136.07%	141.92%	278.96%	-
YoY %	0.00%	-10.41%	-36.69%	72.60%	-4.12%	-49.13%	-	-
Horiz. %	0.00%	47.75%	53.30%	84.19%	48.78%	50.87%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Equity
Net Worth	438,814	514,909	540,274	489,544	492,081	385,547	408,376	1.20%
YoY %	-14.78%	-4.69%	10.36%	-0.52%	27.63%	-5.59%	-	-
Horiz. %	107.45%	126.09%	132.30%	119.88%	120.50%	94.41%	100.00%	-
NOSH	253,650	253,650	253,650	253,650	253,650	253,650	253,650	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Ratio Analysis
NP Margin	-12.76%	4.40%	8.83%	5.85%	9.37%	7.00%	7.06%	-
YoY %	-390.00%	-50.17%	50.94%	-37.57%	33.86%	-0.85%	-	-
Horiz. %	-180.74%	62.32%	125.07%	82.86%	132.72%	99.15%	100.00%	-
ROE	-6.56%	4.93%	8.42%	6.18%	11.37%	10.82%	10.39%	-
YoY %	-233.06%	-41.45%	36.25%	-45.65%	5.08%	4.14%	-	-
Horiz. %	-63.14%	47.45%	81.04%	59.48%	109.43%	104.14%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Per Share
RPS	137.96	325.99	292.20	316.83	322.24	300.94	277.30	-10.97%
YoY %	-57.68%	11.56%	-7.77%	-1.68%	7.08%	8.53%	-	-
Horiz. %	49.75%	117.56%	105.37%	114.26%	116.21%	108.53%	100.00%	-
EPS	-11.35	10.01	17.93	11.92	22.05	16.44	16.73	-
YoY %	-213.39%	-44.17%	50.42%	-45.94%	34.12%	-1.73%	-	-
Horiz. %	-67.84%	59.83%	107.17%	71.25%	131.80%	98.27%	100.00%	-
DPS	6.67	13.33	26.67	28.00	30.00	23.33	46.67	-27.67%
YoY %	-49.96%	-50.02%	-4.75%	-6.67%	28.59%	-50.01%	-	-
Horiz. %	14.29%	28.56%	57.15%	60.00%	64.28%	49.99%	100.00%	-
NAPS	1.73	2.03	2.13	1.93	1.94	1.52	1.61	1.20%
YoY %	-14.78%	-4.69%	10.36%	-0.52%	27.63%	-5.59%	-	-
Horiz. %	107.45%	126.09%	132.30%	119.88%	120.50%	94.41%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Adjusted Per Share Value based on latest NOSH - 253,650
RPS	137.96	325.99	292.20	316.83	322.24	300.94	277.30	-10.97%
YoY %	-57.68%	11.56%	-7.77%	-1.68%	7.08%	8.53%	-	-
Horiz. %	49.75%	117.56%	105.37%	114.26%	116.21%	108.53%	100.00%	-
EPS	-11.35	10.01	17.93	11.92	22.05	16.44	16.73	-
YoY %	-213.39%	-44.17%	50.42%	-45.94%	34.12%	-1.73%	-	-
Horiz. %	-67.84%	59.83%	107.17%	71.25%	131.80%	98.27%	100.00%	-
DPS	6.67	13.33	26.67	28.00	30.00	23.33	46.67	-27.67%
YoY %	-49.96%	-50.02%	-4.75%	-6.67%	28.59%	-50.01%	-	-
Horiz. %	14.29%	28.56%	57.15%	60.00%	64.28%	49.99%	100.00%	-
NAPS	1.73	2.03	2.13	1.93	1.94	1.52	1.61	1.20%
YoY %	-14.78%	-4.69%	10.36%	-0.52%	27.63%	-5.59%	-	-
Horiz. %	107.45%	126.09%	132.30%	119.88%	120.50%	94.41%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/20	29/11/19	30/11/18	30/11/17	30/11/16	30/11/15	28/11/14	-
Price	3.60	4.17	4.45	4.36	4.99	4.38	4.82	-
P/RPS	2.61	1.28	1.52	1.38	1.55	1.46	1.74	6.98%
YoY %	103.91%	-15.79%	10.14%	-10.97%	6.16%	-16.09%	-	-
Horiz. %	150.00%	73.56%	87.36%	79.31%	89.08%	83.91%	100.00%	-
P/EPS	-31.71	41.66	24.81	36.57	22.63	26.64	28.81	-
YoY %	-176.12%	67.92%	-32.16%	61.60%	-15.05%	-7.53%	-	-
Horiz. %	-110.07%	144.60%	86.12%	126.94%	78.55%	92.47%	100.00%	-
EY	-3.15	2.40	4.03	2.73	4.42	3.75	3.47	-
YoY %	-231.25%	-40.45%	47.62%	-38.24%	17.87%	8.07%	-	-
Horiz. %	-90.78%	69.16%	116.14%	78.67%	127.38%	108.07%	100.00%	-
DY	1.85	3.20	5.99	6.42	6.01	5.33	9.68	-24.08%
YoY %	-42.19%	-46.58%	-6.70%	6.82%	12.76%	-44.94%	-	-
Horiz. %	19.11%	33.06%	61.88%	66.32%	62.09%	55.06%	100.00%	-
P/NAPS	2.08	2.05	2.09	2.26	2.57	2.88	2.99	-5.86%
YoY %	1.46%	-1.91%	-7.52%	-12.06%	-10.76%	-3.68%	-	-
Horiz. %	69.57%	68.56%	69.90%	75.59%	85.95%	96.32%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Price Multiplier on Announcement Date
Date	14/01/21	14/01/20	10/01/19	11/01/18	13/01/17	14/01/16	14/01/15	-
Price	3.68	4.07	4.40	4.28	4.88	4.38	4.70	-
P/RPS	2.67	1.25	1.51	1.35	1.51	1.46	1.69	7.91%
YoY %	113.60%	-17.22%	11.85%	-10.60%	3.42%	-13.61%	-	-
Horiz. %	157.99%	73.96%	89.35%	79.88%	89.35%	86.39%	100.00%	-
P/EPS	-32.42	40.66	24.53	35.90	22.13	26.64	28.10	-
YoY %	-179.73%	65.76%	-31.67%	62.22%	-16.93%	-5.20%	-	-
Horiz. %	-115.37%	144.70%	87.30%	127.76%	78.75%	94.80%	100.00%	-
EY	-3.08	2.46	4.08	2.79	4.52	3.75	3.56	-
YoY %	-225.20%	-39.71%	46.24%	-38.27%	20.53%	5.34%	-	-
Horiz. %	-86.52%	69.10%	114.61%	78.37%	126.97%	105.34%	100.00%	-
DY	1.81	3.28	6.06	6.54	6.15	5.33	9.93	-24.68%
YoY %	-44.82%	-45.87%	-7.34%	6.34%	15.38%	-46.32%	-	-
Horiz. %	18.23%	33.03%	61.03%	65.86%	61.93%	53.68%	100.00%	-
P/NAPS	2.13	2.00	2.07	2.22	2.52	2.88	2.92	-5.11%
YoY %	6.50%	-3.38%	-6.76%	-11.90%	-12.50%	-1.37%	-	-
Horiz. %	72.95%	68.49%	70.89%	76.03%	86.30%	98.63%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.19

-0.005

306,793,600

HSI-HU8

0.075

0.00

266,074,000

INGENIEU

0.065

0.00

227,134,100

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.115

-0.005

152,291,200

AHB-WC

0.07

+0.005

99,978,500

JCY

0.725

+0.03

77,352,400

MYEG

1.02

-0.02

59,672,300

SBH

0.32

+0.035

58,369,100

SNS

0.755

+0.035

54,220,200

More active Stocks

CHGP

2.64

+0.35

669,900

MPI

38.86

+0.26

126,800

HLFG

17.40

+0.20

184,100

PANAMY

20.20

+0.20

9,200

VSTECS

4.19

+0.19

2,446,500

MBMR

5.38

+0.18

664,500

AJI

15.38

+0.18

123,100

ECOWLD-C26

0.16

+0.15

22,100

GREATEC

5.13

+0.14

692,000

HLBANK

19.30

+0.14

223,200

More gainer Stocks

NESTLE

121.30

-1.20

65,400

KLK

20.70

-0.28

880,900

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

KESM

6.99

-0.19

145,200

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

AEON-C31

0.045

-0.105

4,031,200

PPB

14.32

-0.10

367,200

NATGATE-CA

0.05

-0.10

128,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More