[ATLAN] YoY Cumulative Quarter Result on 30-Nov-2019 [#3]

Stock

[ATLAN] ATLAN HOLDINGS BHD

Announcement Date

14-Jan-2020

Admission Sponsor

Sponsor

Financial Year

29-Feb-2020

Quarter

30-Nov-2019 [#3]

Profit Trend

QoQ- 70.54%

YoY- -44.19%

Quarter Report

Atlan 3Q20 Announcement Report.pdf

Latest QR

Upcoming QR

ATLAN's Result

ATLAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Cumulative Result
Revenue	263,505	177,069	262,443	620,153	555,883	602,731	613,017	-13.12%
YoY %	48.81%	-32.53%	-57.68%	11.56%	-7.77%	-1.68%	-	-
Horiz. %	42.98%	28.88%	42.81%	101.16%	90.68%	98.32%	100.00%	-
PBT	20,186	-6,716	-24,702	39,899	63,209	53,240	74,645	-19.57%
YoY %	400.57%	72.81%	-161.91%	-36.88%	18.72%	-28.68%	-	-
Horiz. %	27.04%	-9.00%	-33.09%	53.45%	84.68%	71.32%	100.00%	-
Tax	-4,366	-2,215	-8,791	-12,611	-14,115	-17,984	-17,181	-20.40%
YoY %	-97.11%	74.80%	30.29%	10.66%	21.51%	-4.67%	-	-
Horiz. %	25.41%	12.89%	51.17%	73.40%	82.15%	104.67%	100.00%	-
NP	15,820	-8,931	-33,493	27,288	49,094	35,256	57,464	-19.33%
YoY %	277.14%	73.33%	-222.74%	-44.42%	39.25%	-38.65%	-	-
Horiz. %	27.53%	-15.54%	-58.29%	47.49%	85.43%	61.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,144	-4,657	-21,597	19,042	34,118	22,680	41,944	-17.57%
YoY %	382.24%	78.44%	-213.42%	-44.19%	50.43%	-45.93%	-	-
Horiz. %	31.34%	-11.10%	-51.49%	45.40%	81.34%	54.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.63%	-	-	31.61%	22.33%	33.78%	23.02%	-
YoY %	0.00%	-	-	41.56%	-33.90%	46.74%	-	-
Horiz. %	93.96%	-	-	137.32%	97.00%	146.74%	100.00%	-
Total Cost	247,685	186,000	295,936	592,865	506,789	567,475	555,553	-12.59%
YoY %	33.16%	-37.15%	-50.08%	16.98%	-10.69%	2.15%	-	-
Horiz. %	44.58%	33.48%	53.27%	106.72%	91.22%	102.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	405,840	415,985	438,814	514,909	540,274	489,544	492,081	-3.15%
YoY %	-2.44%	-5.20%	-14.78%	-4.69%	10.36%	-0.52%	-	-
Horiz. %	82.47%	84.54%	89.18%	104.64%	109.79%	99.48%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Dividend
Div	10,146	12,682	12,682	25,365	50,730	53,266	57,071	-25.00%
YoY %	-20.00%	0.00%	-50.00%	-50.00%	-4.76%	-6.67%	-	-
Horiz. %	17.78%	22.22%	22.22%	44.44%	88.89%	93.33%	100.00%	-
Div Payout %	77.19%	0.00%	0.00%	133.21%	148.69%	234.86%	136.07%	-
YoY %	0.00%	0.00%	0.00%	-10.41%	-36.69%	72.60%	-	-
Horiz. %	56.73%	0.00%	0.00%	97.90%	109.27%	172.60%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Equity
Net Worth	405,840	415,985	438,814	514,909	540,274	489,544	492,081	-3.15%
YoY %	-2.44%	-5.20%	-14.78%	-4.69%	10.36%	-0.52%	-	-
Horiz. %	82.47%	84.54%	89.18%	104.64%	109.79%	99.48%	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%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Ratio Analysis
NP Margin	6.00%	-5.04%	-12.76%	4.40%	8.83%	5.85%	9.37%	-
YoY %	219.05%	60.50%	-390.00%	-50.17%	50.94%	-37.57%	-	-
Horiz. %	64.03%	-53.79%	-136.18%	46.96%	94.24%	62.43%	100.00%	-
ROE	3.24%	-1.12%	-4.92%	3.70%	6.31%	4.63%	8.52%	-
YoY %	389.29%	77.24%	-232.97%	-41.36%	36.29%	-45.66%	-	-
Horiz. %	38.03%	-13.15%	-57.75%	43.43%	74.06%	54.34%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Per Share
RPS	103.89	69.81	103.47	244.49	219.15	237.62	241.68	-13.12%
YoY %	48.82%	-32.53%	-57.68%	11.56%	-7.77%	-1.68%	-	-
Horiz. %	42.99%	28.89%	42.81%	101.16%	90.68%	98.32%	100.00%	-
EPS	5.18	-1.84	-8.51	7.51	13.45	8.94	16.54	-17.58%
YoY %	381.52%	78.38%	-213.32%	-44.16%	50.45%	-45.95%	-	-
Horiz. %	31.32%	-11.12%	-51.45%	45.41%	81.32%	54.05%	100.00%	-
DPS	4.00	5.00	5.00	10.00	20.00	21.00	22.50	-25.00%
YoY %	-20.00%	0.00%	-50.00%	-50.00%	-4.76%	-6.67%	-	-
Horiz. %	17.78%	22.22%	22.22%	44.44%	88.89%	93.33%	100.00%	-
NAPS	1.60	1.64	1.73	2.03	2.13	1.93	1.94	-3.15%
YoY %	-2.44%	-5.20%	-14.78%	-4.69%	10.36%	-0.52%	-	-
Horiz. %	82.47%	84.54%	89.18%	104.64%	109.79%	99.48%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Adjusted Per Share Value based on latest NOSH - 253,650
RPS	103.89	69.81	103.47	244.49	219.15	237.62	241.68	-13.12%
YoY %	48.82%	-32.53%	-57.68%	11.56%	-7.77%	-1.68%	-	-
Horiz. %	42.99%	28.89%	42.81%	101.16%	90.68%	98.32%	100.00%	-
EPS	5.18	-1.84	-8.51	7.51	13.45	8.94	16.54	-17.58%
YoY %	381.52%	78.38%	-213.32%	-44.16%	50.45%	-45.95%	-	-
Horiz. %	31.32%	-11.12%	-51.45%	45.41%	81.32%	54.05%	100.00%	-
DPS	4.00	5.00	5.00	10.00	20.00	21.00	22.50	-25.00%
YoY %	-20.00%	0.00%	-50.00%	-50.00%	-4.76%	-6.67%	-	-
Horiz. %	17.78%	22.22%	22.22%	44.44%	88.89%	93.33%	100.00%	-
NAPS	1.60	1.64	1.73	2.03	2.13	1.93	1.94	-3.15%
YoY %	-2.44%	-5.20%	-14.78%	-4.69%	10.36%	-0.52%	-	-
Horiz. %	82.47%	84.54%	89.18%	104.64%	109.79%	99.48%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/22	30/11/21	30/11/20	29/11/19	30/11/18	30/11/17	30/11/16	-
Price	3.00	2.72	3.60	4.17	4.45	4.36	4.99	-
P/RPS	2.89	3.90	3.48	1.71	2.03	1.83	2.06	5.80%
YoY %	-25.90%	12.07%	103.51%	-15.76%	10.93%	-11.17%	-	-
Horiz. %	140.29%	189.32%	168.93%	83.01%	98.54%	88.83%	100.00%	-
P/EPS	57.89	-148.15	-42.28	55.55	33.08	48.76	30.18	11.46%
YoY %	139.08%	-250.40%	-176.11%	67.93%	-32.16%	61.56%	-	-
Horiz. %	191.82%	-490.89%	-140.09%	184.06%	109.61%	161.56%	100.00%	-
EY	1.73	-0.67	-2.37	1.80	3.02	2.05	3.31	-10.24%
YoY %	358.21%	71.73%	-231.67%	-40.40%	47.32%	-38.07%	-	-
Horiz. %	52.27%	-20.24%	-71.60%	54.38%	91.24%	61.93%	100.00%	-
DY	1.33	1.84	1.39	2.40	4.49	4.82	4.51	-18.40%
YoY %	-27.72%	32.37%	-42.08%	-46.55%	-6.85%	6.87%	-	-
Horiz. %	29.49%	40.80%	30.82%	53.22%	99.56%	106.87%	100.00%	-
P/NAPS	1.88	1.66	2.08	2.05	2.09	2.26	2.57	-5.07%
YoY %	13.25%	-20.19%	1.46%	-1.91%	-7.52%	-12.06%	-	-
Horiz. %	73.15%	64.59%	80.93%	79.77%	81.32%	87.94%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Price Multiplier on Announcement Date
Date	12/01/23	13/01/22	14/01/21	14/01/20	10/01/19	11/01/18	13/01/17	-
Price	2.90	2.87	3.68	4.07	4.40	4.28	4.88	-
P/RPS	2.79	4.11	3.56	1.66	2.01	1.80	2.02	5.52%
YoY %	-32.12%	15.45%	114.46%	-17.41%	11.67%	-10.89%	-	-
Horiz. %	138.12%	203.47%	176.24%	82.18%	99.50%	89.11%	100.00%	-
P/EPS	55.96	-156.32	-43.22	54.21	32.71	47.87	29.51	11.24%
YoY %	135.80%	-261.68%	-179.73%	65.73%	-31.67%	62.22%	-	-
Horiz. %	189.63%	-529.72%	-146.46%	183.70%	110.84%	162.22%	100.00%	-
EY	1.79	-0.64	-2.31	1.84	3.06	2.09	3.39	-10.09%
YoY %	379.69%	72.29%	-225.54%	-39.87%	46.41%	-38.35%	-	-
Horiz. %	52.80%	-18.88%	-68.14%	54.28%	90.27%	61.65%	100.00%	-
DY	1.38	1.74	1.36	2.46	4.55	4.91	4.61	-18.20%
YoY %	-20.69%	27.94%	-44.72%	-45.93%	-7.33%	6.51%	-	-
Horiz. %	29.93%	37.74%	29.50%	53.36%	98.70%	106.51%	100.00%	-
P/NAPS	1.81	1.75	2.13	2.00	2.07	2.22	2.52	-5.36%
YoY %	3.43%	-17.84%	6.50%	-3.38%	-6.76%	-11.90%	-	-
Horiz. %	71.83%	69.44%	84.52%	79.37%	82.14%	88.10%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos