[ATLAN] YoY Cumulative Quarter Result on 30-Nov-2013 [#3]

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Cumulative Result
Revenue	613,017	572,492	527,532	554,795	578,277	527,392	539,152	2.16%
YoY %	7.08%	8.52%	-4.91%	-4.06%	9.65%	-2.18%	-	-
Horiz. %	113.70%	106.18%	97.84%	102.90%	107.26%	97.82%	100.00%	-
PBT	74,645	58,001	55,558	256,379	95,269	143,594	78,938	-0.92%
YoY %	28.70%	4.40%	-78.33%	169.11%	-33.65%	81.91%	-	-
Horiz. %	94.56%	73.48%	70.38%	324.79%	120.69%	181.91%	100.00%	-
Tax	-17,181	-17,928	-18,329	-38,008	-23,241	-24,510	-14,830	2.48%
YoY %	4.17%	2.19%	51.78%	-63.54%	5.18%	-65.27%	-	-
Horiz. %	115.85%	120.89%	123.59%	256.29%	156.72%	165.27%	100.00%	-
NP	57,464	40,073	37,229	218,371	72,028	119,084	64,108	-1.80%
YoY %	43.40%	7.64%	-82.95%	203.18%	-39.51%	85.76%	-	-
Horiz. %	89.64%	62.51%	58.07%	340.63%	112.35%	185.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,944	31,278	31,824	187,165	60,908	109,605	49,306	-2.65%
YoY %	34.10%	-1.72%	-83.00%	207.29%	-44.43%	122.30%	-	-
Horiz. %	85.07%	63.44%	64.54%	379.60%	123.53%	222.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.02%	30.91%	32.99%	14.82%	24.40%	17.07%	18.79%	-
YoY %	-25.53%	-6.30%	122.60%	-39.26%	42.94%	-9.15%	-	-
Horiz. %	122.51%	164.50%	175.57%	78.87%	129.86%	90.85%	100.00%	-
Total Cost	555,553	532,419	490,303	336,424	506,249	408,308	475,044	2.64%
YoY %	4.35%	8.59%	45.74%	-33.55%	23.99%	-14.05%	-	-
Horiz. %	116.95%	112.08%	103.21%	70.82%	106.57%	85.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	492,081	385,547	408,376	476,861	395,693	403,237	345,266	6.07%
YoY %	27.63%	-5.59%	-14.36%	20.51%	-1.87%	16.79%	-	-
Horiz. %	142.52%	111.67%	118.28%	138.11%	114.61%	116.79%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Dividend
Div	57,071	44,388	88,777	114,142	55,803	10,080	24,839	14.85%
YoY %	28.57%	-50.00%	-22.22%	104.54%	453.60%	-59.42%	-	-
Horiz. %	229.76%	178.70%	357.41%	459.53%	224.66%	40.58%	100.00%	-
Div Payout %	136.07%	141.92%	278.96%	60.98%	91.62%	9.20%	50.38%	-
YoY %	-4.12%	-49.13%	357.46%	-33.44%	895.87%	-81.74%	-	-
Horiz. %	270.09%	281.70%	553.71%	121.04%	181.86%	18.26%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Equity
Net Worth	492,081	385,547	408,376	476,861	395,693	403,237	345,266	6.07%
YoY %	27.63%	-5.59%	-14.36%	20.51%	-1.87%	16.79%	-	-
Horiz. %	142.52%	111.67%	118.28%	138.11%	114.61%	116.79%	100.00%	-
NOSH	253,650	253,650	253,650	253,650	253,650	252,023	248,392	0.34%
YoY %	0.00%	0.00%	0.00%	0.00%	0.65%	1.46%	-	-
Horiz. %	102.12%	102.12%	102.12%	102.12%	102.12%	101.46%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Ratio Analysis
NP Margin	9.37%	7.00%	7.06%	39.36%	12.46%	22.58%	11.89%	-
YoY %	33.86%	-0.85%	-82.06%	215.89%	-44.82%	89.91%	-	-
Horiz. %	78.81%	58.87%	59.38%	331.03%	104.79%	189.91%	100.00%	-
ROE	8.52%	8.11%	7.79%	39.25%	15.39%	27.18%	14.28%	-
YoY %	5.06%	4.11%	-80.15%	155.04%	-43.38%	90.34%	-	-
Horiz. %	59.66%	56.79%	54.55%	274.86%	107.77%	190.34%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Per Share
RPS	241.68	225.70	207.98	218.72	227.98	209.26	217.06	1.80%
YoY %	7.08%	8.52%	-4.91%	-4.06%	8.95%	-3.59%	-	-
Horiz. %	111.34%	103.98%	95.82%	100.76%	105.03%	96.41%	100.00%	-
EPS	16.54	12.33	12.55	73.79	24.03	43.49	19.85	-2.99%
YoY %	34.14%	-1.75%	-82.99%	207.07%	-44.75%	119.09%	-	-
Horiz. %	83.32%	62.12%	63.22%	371.74%	121.06%	219.09%	100.00%	-
DPS	22.50	17.50	35.00	45.00	22.00	4.00	10.00	14.45%
YoY %	28.57%	-50.00%	-22.22%	104.55%	450.00%	-60.00%	-	-
Horiz. %	225.00%	175.00%	350.00%	450.00%	220.00%	40.00%	100.00%	-
NAPS	1.94	1.52	1.61	1.88	1.56	1.60	1.39	5.70%
YoY %	27.63%	-5.59%	-14.36%	20.51%	-2.50%	15.11%	-	-
Horiz. %	139.57%	109.35%	115.83%	135.25%	112.23%	115.11%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Adjusted Per Share Value based on latest NOSH - 253,650
RPS	241.68	225.70	207.98	218.72	227.98	207.92	212.56	2.16%
YoY %	7.08%	8.52%	-4.91%	-4.06%	9.65%	-2.18%	-	-
Horiz. %	113.70%	106.18%	97.85%	102.90%	107.25%	97.82%	100.00%	-
EPS	16.54	12.33	12.55	73.79	24.03	43.21	19.44	-2.65%
YoY %	34.14%	-1.75%	-82.99%	207.07%	-44.39%	122.27%	-	-
Horiz. %	85.08%	63.43%	64.56%	379.58%	123.61%	222.27%	100.00%	-
DPS	22.50	17.50	35.00	45.00	22.00	3.97	9.79	14.86%
YoY %	28.57%	-50.00%	-22.22%	104.55%	454.16%	-59.45%	-	-
Horiz. %	229.83%	178.75%	357.51%	459.65%	224.72%	40.55%	100.00%	-
NAPS	1.94	1.52	1.61	1.88	1.56	1.5897	1.3612	6.07%
YoY %	27.63%	-5.59%	-14.36%	20.51%	-1.87%	16.79%	-	-
Horiz. %	142.52%	111.67%	118.28%	138.11%	114.60%	116.79%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/16	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	-
Price	4.99	4.38	4.82	4.69	4.60	3.05	3.15	-
P/RPS	2.06	1.94	2.32	2.14	2.02	1.46	1.45	6.02%
YoY %	6.19%	-16.38%	8.41%	5.94%	38.36%	0.69%	-	-
Horiz. %	142.07%	133.79%	160.00%	147.59%	139.31%	100.69%	100.00%	-
P/EPS	30.18	35.52	38.42	6.36	19.16	7.01	15.87	11.29%
YoY %	-15.03%	-7.55%	504.09%	-66.81%	173.32%	-55.83%	-	-
Horiz. %	190.17%	223.82%	242.09%	40.08%	120.73%	44.17%	100.00%	-
EY	3.31	2.82	2.60	15.73	5.22	14.26	6.30	-10.16%
YoY %	17.38%	8.46%	-83.47%	201.34%	-63.39%	126.35%	-	-
Horiz. %	52.54%	44.76%	41.27%	249.68%	82.86%	226.35%	100.00%	-
DY	4.51	4.00	7.26	9.59	4.78	1.31	3.17	6.04%
YoY %	12.75%	-44.90%	-24.30%	100.63%	264.89%	-58.68%	-	-
Horiz. %	142.27%	126.18%	229.02%	302.52%	150.79%	41.32%	100.00%	-
P/NAPS	2.57	2.88	2.99	2.49	2.95	1.91	2.27	2.08%
YoY %	-10.76%	-3.68%	20.08%	-15.59%	54.45%	-15.86%	-	-
Horiz. %	113.22%	126.87%	131.72%	109.69%	129.96%	84.14%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Announcement Date
Date	13/01/17	14/01/16	14/01/15	15/01/14	15/01/13	12/01/12	26/01/11	-
Price	4.88	4.38	4.70	4.70	4.60	2.96	3.25	-
P/RPS	2.02	1.94	2.26	2.15	2.02	1.41	1.50	5.08%
YoY %	4.12%	-14.16%	5.12%	6.44%	43.26%	-6.00%	-	-
Horiz. %	134.67%	129.33%	150.67%	143.33%	134.67%	94.00%	100.00%	-
P/EPS	29.51	35.52	37.46	6.37	19.16	6.81	16.37	10.30%
YoY %	-16.92%	-5.18%	488.07%	-66.75%	181.35%	-58.40%	-	-
Horiz. %	180.27%	216.98%	228.83%	38.91%	117.04%	41.60%	100.00%	-
EY	3.39	2.82	2.67	15.70	5.22	14.69	6.11	-9.34%
YoY %	20.21%	5.62%	-82.99%	200.77%	-64.47%	140.43%	-	-
Horiz. %	55.48%	46.15%	43.70%	256.96%	85.43%	240.43%	100.00%	-
DY	4.61	4.00	7.45	9.57	4.78	1.35	3.08	6.94%
YoY %	15.25%	-46.31%	-22.15%	100.21%	254.07%	-56.17%	-	-
Horiz. %	149.68%	129.87%	241.88%	310.71%	155.19%	43.83%	100.00%	-
P/NAPS	2.52	2.88	2.92	2.50	2.95	1.85	2.34	1.24%
YoY %	-12.50%	-1.37%	16.80%	-15.25%	59.46%	-20.94%	-	-
Horiz. %	107.69%	123.08%	124.79%	106.84%	126.07%	79.06%	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

DNEX

DAGANG NEXCHANGE BERHAD

637

YTLPOWR

YTL POWER INTERNATIONAL BHD

632

NOTION

NOTION VTEC BHD

624

PTRANS

PERAK TRANSIT BERHAD

624

HLIND

HONG LEONG INDUSTRIES BHD

595

MPI

MALAYSIAN PACIFIC INDUSTRIES

579

SNS

SNS NETWORK TECHNOLOGY BERHAD

437

PBBANK

PUBLIC BANK BHD

395

GENTING

GENTING BHD

383

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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