[ATLAN] YoY Cumulative Quarter Result on 30-Nov-2016 [#3]

Announcement Date
13-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
30-Nov-2016 [#3]
Profit Trend
QoQ- 66.0%
YoY- 34.1%
View:
Show?
Cumulative Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 620,153 555,883 602,731 613,017 572,492 527,532 554,795 1.87%
PBT 39,899 63,209 53,240 74,645 58,001 55,558 256,379 -26.64%
Tax -12,611 -14,115 -17,984 -17,181 -17,928 -18,329 -38,008 -16.78%
NP 27,288 49,094 35,256 57,464 40,073 37,229 218,371 -29.28%
-
NP to SH 19,042 34,118 22,680 41,944 31,278 31,824 187,165 -31.66%
-
Tax Rate 31.61% 22.33% 33.78% 23.02% 30.91% 32.99% 14.82% -
Total Cost 592,865 506,789 567,475 555,553 532,419 490,303 336,424 9.89%
-
Net Worth 514,909 540,274 489,544 492,081 385,547 408,376 476,861 1.28%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div 25,365 50,730 53,266 57,071 44,388 88,777 114,142 -22.16%
Div Payout % 133.21% 148.69% 234.86% 136.07% 141.92% 278.96% 60.98% -
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 514,909 540,274 489,544 492,081 385,547 408,376 476,861 1.28%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 4.40% 8.83% 5.85% 9.37% 7.00% 7.06% 39.36% -
ROE 3.70% 6.31% 4.63% 8.52% 8.11% 7.79% 39.25% -
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 244.49 219.15 237.62 241.68 225.70 207.98 218.72 1.87%
EPS 7.51 13.45 8.94 16.54 12.33 12.55 73.79 -31.65%
DPS 10.00 20.00 21.00 22.50 17.50 35.00 45.00 -22.16%
NAPS 2.03 2.13 1.93 1.94 1.52 1.61 1.88 1.28%
Adjusted Per Share Value based on latest NOSH - 253,650
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 244.49 219.15 237.62 241.68 225.70 207.98 218.72 1.87%
EPS 7.51 13.45 8.94 16.54 12.33 12.55 73.79 -31.65%
DPS 10.00 20.00 21.00 22.50 17.50 35.00 45.00 -22.16%
NAPS 2.03 2.13 1.93 1.94 1.52 1.61 1.88 1.28%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 4.17 4.45 4.36 4.99 4.38 4.82 4.69 -
P/RPS 1.71 2.03 1.83 2.06 1.94 2.32 2.14 -3.66%
P/EPS 55.55 33.08 48.76 30.18 35.52 38.42 6.36 43.48%
EY 1.80 3.02 2.05 3.31 2.82 2.60 15.73 -30.31%
DY 2.40 4.49 4.82 4.51 4.00 7.26 9.59 -20.60%
P/NAPS 2.05 2.09 2.26 2.57 2.88 2.99 2.49 -3.18%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 14/01/20 10/01/19 11/01/18 13/01/17 14/01/16 14/01/15 15/01/14 -
Price 4.07 4.40 4.28 4.88 4.38 4.70 4.70 -
P/RPS 1.66 2.01 1.80 2.02 1.94 2.26 2.15 -4.21%
P/EPS 54.21 32.71 47.87 29.51 35.52 37.46 6.37 42.86%
EY 1.84 3.06 2.09 3.39 2.82 2.67 15.70 -30.03%
DY 2.46 4.55 4.91 4.61 4.00 7.45 9.57 -20.25%
P/NAPS 2.00 2.07 2.22 2.52 2.88 2.92 2.50 -3.64%

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