[ATLAN] YoY Cumulative Quarter Result on 30-Nov-2022 [#3]

Announcement Date
12-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
30-Nov-2022 [#3]
Profit Trend
QoQ- 81.7%
YoY- 382.24%
View:
Show?
Cumulative Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 324,895 263,505 177,069 262,443 620,153 555,883 602,731 -9.78%
PBT 24,868 20,186 -6,716 -24,702 39,899 63,209 53,240 -11.91%
Tax -6,156 -4,366 -2,215 -8,791 -12,611 -14,115 -17,984 -16.35%
NP 18,712 15,820 -8,931 -33,493 27,288 49,094 35,256 -10.01%
-
NP to SH 15,278 13,144 -4,657 -21,597 19,042 34,118 22,680 -6.36%
-
Tax Rate 24.75% 21.63% - - 31.61% 22.33% 33.78% -
Total Cost 306,183 247,685 186,000 295,936 592,865 506,789 567,475 -9.76%
-
Net Worth 413,449 405,840 415,985 438,814 514,909 540,274 489,544 -2.77%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div 25,365 10,146 12,682 12,682 25,365 50,730 53,266 -11.62%
Div Payout % 166.02% 77.19% 0.00% 0.00% 133.21% 148.69% 234.86% -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 413,449 405,840 415,985 438,814 514,909 540,274 489,544 -2.77%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 5.76% 6.00% -5.04% -12.76% 4.40% 8.83% 5.85% -
ROE 3.70% 3.24% -1.12% -4.92% 3.70% 6.31% 4.63% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 128.09 103.89 69.81 103.47 244.49 219.15 237.62 -9.78%
EPS 6.02 5.18 -1.84 -8.51 7.51 13.45 8.94 -6.37%
DPS 10.00 4.00 5.00 5.00 10.00 20.00 21.00 -11.62%
NAPS 1.63 1.60 1.64 1.73 2.03 2.13 1.93 -2.77%
Adjusted Per Share Value based on latest NOSH - 253,650
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 128.09 103.89 69.81 103.47 244.49 219.15 237.62 -9.78%
EPS 6.02 5.18 -1.84 -8.51 7.51 13.45 8.94 -6.37%
DPS 10.00 4.00 5.00 5.00 10.00 20.00 21.00 -11.62%
NAPS 1.63 1.60 1.64 1.73 2.03 2.13 1.93 -2.77%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 2.77 3.00 2.72 3.60 4.17 4.45 4.36 -
P/RPS 2.16 2.89 3.90 3.48 1.71 2.03 1.83 2.80%
P/EPS 45.99 57.89 -148.15 -42.28 55.55 33.08 48.76 -0.96%
EY 2.17 1.73 -0.67 -2.37 1.80 3.02 2.05 0.95%
DY 3.61 1.33 1.84 1.39 2.40 4.49 4.82 -4.70%
P/NAPS 1.70 1.88 1.66 2.08 2.05 2.09 2.26 -4.63%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 11/01/24 12/01/23 13/01/22 14/01/21 14/01/20 10/01/19 11/01/18 -
Price 2.77 2.90 2.87 3.68 4.07 4.40 4.28 -
P/RPS 2.16 2.79 4.11 3.56 1.66 2.01 1.80 3.08%
P/EPS 45.99 55.96 -156.32 -43.22 54.21 32.71 47.87 -0.66%
EY 2.17 1.79 -0.64 -2.31 1.84 3.06 2.09 0.62%
DY 3.61 1.38 1.74 1.36 2.46 4.55 4.91 -4.99%
P/NAPS 1.70 1.81 1.75 2.13 2.00 2.07 2.22 -4.34%

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