[ATLAN] YoY TTM 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- 38.56%
YoY- 251.25%
View:
Show?
TTM Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 436,146 343,678 302,926 477,555 839,186 779,488 799,149 -9.59%
PBT 38,219 23,052 -14,533 -36,940 53,515 101,258 75,147 -10.65%
Tax -8,040 -2,680 -4,034 -13,850 -16,184 -21,093 -21,757 -15.28%
NP 30,179 20,372 -18,567 -50,790 37,331 80,165 53,390 -9.06%
-
NP to SH 24,030 17,008 -11,245 -34,631 24,819 60,473 35,271 -6.19%
-
Tax Rate 21.04% 11.63% - - 30.24% 20.83% 28.95% -
Total Cost 405,967 323,306 321,493 528,345 801,855 699,323 745,759 -9.63%
-
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 % 105.56% 59.65% 0.00% 0.00% 102.20% 83.89% 151.02% -
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 6.92% 5.93% -6.13% -10.64% 4.45% 10.28% 6.68% -
ROE 5.81% 4.19% -2.70% -7.89% 4.82% 11.19% 7.20% -
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 171.95 135.49 119.43 188.27 330.84 307.31 315.06 -9.59%
EPS 9.47 6.71 -4.43 -13.65 9.78 23.84 13.91 -6.20%
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 171.95 135.49 119.43 188.27 330.84 307.31 315.06 -9.59%
EPS 9.47 6.71 -4.43 -13.65 9.78 23.84 13.91 -6.20%
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 1.61 2.21 2.28 1.91 1.26 1.45 1.38 2.60%
P/EPS 29.24 44.74 -61.35 -26.37 42.62 18.67 31.35 -1.15%
EY 3.42 2.24 -1.63 -3.79 2.35 5.36 3.19 1.16%
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 1.61 2.14 2.40 1.95 1.23 1.43 1.36 2.85%
P/EPS 29.24 43.25 -64.74 -26.95 41.60 18.46 30.78 -0.85%
EY 3.42 2.31 -1.54 -3.71 2.40 5.42 3.25 0.85%
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