[ATLAN] YoY Cumulative Quarter 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- 77.57%
YoY- -1.72%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 555,883 602,731 613,017 572,492 527,532 554,795 578,277 -0.65%
PBT 63,209 53,240 74,645 58,001 55,558 256,379 95,269 -6.60%
Tax -14,115 -17,984 -17,181 -17,928 -18,329 -38,008 -23,241 -7.97%
NP 49,094 35,256 57,464 40,073 37,229 218,371 72,028 -6.18%
-
NP to SH 34,118 22,680 41,944 31,278 31,824 187,165 60,908 -9.20%
-
Tax Rate 22.33% 33.78% 23.02% 30.91% 32.99% 14.82% 24.40% -
Total Cost 506,789 567,475 555,553 532,419 490,303 336,424 506,249 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 50,730 53,266 57,071 44,388 88,777 114,142 55,803 -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 6.31% 4.63% 8.52% 8.11% 7.79% 39.25% 15.39% -
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 219.15 237.62 241.68 225.70 207.98 218.72 227.98 -0.65%
EPS 13.45 8.94 16.54 12.33 12.55 73.79 24.03 -9.21%
DPS 20.00 21.00 22.50 17.50 35.00 45.00 22.00 -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 219.15 237.62 241.68 225.70 207.98 218.72 227.98 -0.65%
EPS 13.45 8.94 16.54 12.33 12.55 73.79 24.03 -9.21%
DPS 20.00 21.00 22.50 17.50 35.00 45.00 22.00 -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 2.03 1.83 2.06 1.94 2.32 2.14 2.02 0.08%
P/EPS 33.08 48.76 30.18 35.52 38.42 6.36 19.16 9.52%
EY 3.02 2.05 3.31 2.82 2.60 15.73 5.22 -8.71%
DY 4.49 4.82 4.51 4.00 7.26 9.59 4.78 -1.03%
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 2.01 1.80 2.02 1.94 2.26 2.15 2.02 -0.08%
P/EPS 32.71 47.87 29.51 35.52 37.46 6.37 19.16 9.31%
EY 3.06 2.09 3.39 2.82 2.67 15.70 5.22 -8.51%
DY 4.55 4.91 4.61 4.00 7.45 9.57 4.78 -0.81%
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