[ATLAN] YoY TTM 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- 7.0%
YoY- -6.57%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 779,488 799,149 808,583 775,616 733,425 768,369 772,925 0.14%
PBT 101,258 75,147 100,064 84,656 90,836 281,400 110,646 -1.46%
Tax -21,093 -21,757 -26,283 -25,847 -30,936 -44,172 -28,798 -5.05%
NP 80,165 53,390 73,781 58,809 59,900 237,228 81,848 -0.34%
-
NP to SH 60,473 35,271 53,773 45,920 49,150 202,303 66,662 -1.61%
-
Tax Rate 20.83% 28.95% 26.27% 30.53% 34.06% 15.70% 26.03% -
Total Cost 699,323 745,759 734,802 716,807 673,525 531,141 691,077 0.19%
-
Net Worth 540,274 489,544 492,081 385,547 408,556 476,861 395,693 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 44,388 139,560 114,142 80,898 -7.47%
Div Payout % 83.89% 151.02% 106.13% 96.67% 283.95% 56.42% 121.36% -
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 540,274 489,544 492,081 385,547 408,556 476,861 395,693 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 10.28% 6.68% 9.12% 7.58% 8.17% 30.87% 10.59% -
ROE 11.19% 7.20% 10.93% 11.91% 12.03% 42.42% 16.85% -
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 307.31 315.06 318.78 305.78 289.02 302.92 304.72 0.14%
EPS 23.84 13.91 21.20 18.10 19.37 79.76 26.28 -1.61%
DPS 20.00 21.00 22.50 17.50 55.00 45.00 32.00 -7.53%
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 307.31 315.06 318.78 305.78 289.15 302.92 304.72 0.14%
EPS 23.84 13.91 21.20 18.10 19.38 79.76 26.28 -1.61%
DPS 20.00 21.00 22.50 17.50 55.02 45.00 32.00 -7.53%
NAPS 2.13 1.93 1.94 1.52 1.6107 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 1.45 1.38 1.57 1.43 1.67 1.55 1.51 -0.67%
P/EPS 18.67 31.35 23.54 24.19 24.89 5.88 17.50 1.08%
EY 5.36 3.19 4.25 4.13 4.02 17.01 5.71 -1.04%
DY 4.49 4.82 4.51 4.00 11.41 9.59 6.96 -7.04%
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 1.43 1.36 1.53 1.43 1.63 1.55 1.51 -0.90%
P/EPS 18.46 30.78 23.02 24.19 24.27 5.89 17.50 0.89%
EY 5.42 3.25 4.34 4.13 4.12 16.97 5.71 -0.86%
DY 4.55 4.91 4.61 4.00 11.70 9.57 6.96 -6.83%
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