[ATLAN] QoQ Annualized Quarter Result on 28-Feb-2014 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
28-Feb-2014 [#4]
Profit Trend
QoQ- -17.28%
YoY- 171.45%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 703,376 703,600 706,292 760,688 739,726 702,402 707,412 -0.38%
PBT 74,077 75,568 77,328 291,657 341,838 422,460 793,932 -79.39%
Tax -24,438 -26,868 -26,700 -50,615 -50,677 -64,548 -103,268 -61.70%
NP 49,638 48,700 50,628 241,042 291,161 357,912 690,664 -82.68%
-
NP to SH 42,432 42,332 43,444 206,436 249,553 303,128 587,780 -82.63%
-
Tax Rate 32.99% 35.55% 34.53% 17.35% 14.82% 15.28% 13.01% -
Total Cost 653,737 654,900 655,664 519,646 448,565 344,490 16,748 1048.13%
-
Net Worth 408,376 423,595 454,033 443,887 476,861 504,763 499,690 -12.57%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div 118,370 126,825 - 164,872 152,190 101,460 202,920 -30.16%
Div Payout % 278.96% 299.60% - 79.87% 60.98% 33.47% 34.52% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 408,376 423,595 454,033 443,887 476,861 504,763 499,690 -12.57%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 7.06% 6.92% 7.17% 31.69% 39.36% 50.96% 97.63% -
ROE 10.39% 9.99% 9.57% 46.51% 52.33% 60.05% 117.63% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 277.30 277.39 278.45 299.90 291.63 276.92 278.89 -0.38%
EPS 16.73 16.68 17.12 81.38 98.39 119.50 231.72 -82.63%
DPS 46.67 50.00 0.00 65.00 60.00 40.00 80.00 -30.15%
NAPS 1.61 1.67 1.79 1.75 1.88 1.99 1.97 -12.57%
Adjusted Per Share Value based on latest NOSH - 253,650
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 277.30 277.39 278.45 299.90 291.63 276.92 278.89 -0.38%
EPS 16.73 16.68 17.12 81.38 98.39 119.50 231.72 -82.63%
DPS 46.67 50.00 0.00 65.00 60.00 40.00 80.00 -30.15%
NAPS 1.61 1.67 1.79 1.75 1.88 1.99 1.97 -12.57%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 4.82 4.50 4.66 4.74 4.69 4.77 4.80 -
P/RPS 1.74 1.62 1.67 1.58 1.61 1.72 1.72 0.77%
P/EPS 28.81 26.96 27.21 5.82 4.77 3.99 2.07 477.67%
EY 3.47 3.71 3.68 17.17 20.98 25.05 48.28 -82.68%
DY 9.68 11.11 0.00 13.71 12.79 8.39 16.67 -30.37%
P/NAPS 2.99 2.69 2.60 2.71 2.49 2.40 2.44 14.49%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 14/01/15 14/10/14 16/07/14 29/04/14 15/01/14 16/10/13 26/06/13 -
Price 4.70 5.00 4.70 4.60 4.70 5.05 4.85 -
P/RPS 1.69 1.80 1.69 1.53 1.61 1.82 1.74 -1.92%
P/EPS 28.10 29.96 27.44 5.65 4.78 4.23 2.09 464.52%
EY 3.56 3.34 3.64 17.69 20.93 23.66 47.78 -82.26%
DY 9.93 10.00 0.00 14.13 12.77 7.92 16.49 -28.66%
P/NAPS 2.92 2.99 2.63 2.63 2.50 2.54 2.46 12.09%

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