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

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
13-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
30-Nov-2016 [#3]
Profit Trend
QoQ- 10.58%
YoY- 17.1%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 839,186 779,488 799,149 808,583 775,616 733,425 768,369 1.47%
PBT 53,515 101,258 75,147 100,064 84,656 90,836 281,400 -24.15%
Tax -16,184 -21,093 -21,757 -26,283 -25,847 -30,936 -44,172 -15.40%
NP 37,331 80,165 53,390 73,781 58,809 59,900 237,228 -26.51%
-
NP to SH 24,819 60,473 35,271 53,773 45,920 49,150 202,303 -29.49%
-
Tax Rate 30.24% 20.83% 28.95% 26.27% 30.53% 34.06% 15.70% -
Total Cost 801,855 699,323 745,759 734,802 716,807 673,525 531,141 7.10%
-
Net Worth 514,909 540,274 489,544 492,081 385,547 408,556 476,861 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 44,388 139,560 114,142 -22.16%
Div Payout % 102.20% 83.89% 151.02% 106.13% 96.67% 283.95% 56.42% -
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 514,909 540,274 489,544 492,081 385,547 408,556 476,861 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 4.45% 10.28% 6.68% 9.12% 7.58% 8.17% 30.87% -
ROE 4.82% 11.19% 7.20% 10.93% 11.91% 12.03% 42.42% -
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 330.84 307.31 315.06 318.78 305.78 289.02 302.92 1.47%
EPS 9.78 23.84 13.91 21.20 18.10 19.37 79.76 -29.50%
DPS 10.00 20.00 21.00 22.50 17.50 55.00 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 330.84 307.31 315.06 318.78 305.78 289.15 302.92 1.47%
EPS 9.78 23.84 13.91 21.20 18.10 19.38 79.76 -29.50%
DPS 10.00 20.00 21.00 22.50 17.50 55.02 45.00 -22.16%
NAPS 2.03 2.13 1.93 1.94 1.52 1.6107 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 1.26 1.45 1.38 1.57 1.43 1.67 1.55 -3.39%
P/EPS 42.62 18.67 31.35 23.54 24.19 24.89 5.88 39.09%
EY 2.35 5.36 3.19 4.25 4.13 4.02 17.01 -28.08%
DY 2.40 4.49 4.82 4.51 4.00 11.41 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 1.23 1.43 1.36 1.53 1.43 1.63 1.55 -3.77%
P/EPS 41.60 18.46 30.78 23.02 24.19 24.27 5.89 38.49%
EY 2.40 5.42 3.25 4.34 4.13 4.12 16.97 -27.80%
DY 2.46 4.55 4.91 4.61 4.00 11.70 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