[ATLAN] QoQ Annualized Quarter Result on 30-Nov-2013 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
15-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- -17.67%
YoY- 207.29%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 703,600 706,292 760,688 739,726 702,402 707,412 791,851 -7.55%
PBT 75,568 77,328 291,657 341,838 422,460 793,932 120,290 -26.58%
Tax -26,868 -26,700 -50,615 -50,677 -64,548 -103,268 -29,404 -5.82%
NP 48,700 50,628 241,042 291,161 357,912 690,664 90,886 -33.95%
-
NP to SH 42,332 43,444 206,436 249,553 303,128 587,780 76,048 -32.25%
-
Tax Rate 35.55% 34.53% 17.35% 14.82% 15.28% 13.01% 24.44% -
Total Cost 654,900 655,664 519,646 448,565 344,490 16,748 700,965 -4.41%
-
Net Worth 423,595 454,033 443,887 476,861 504,763 499,690 400,767 3.75%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 126,825 - 164,872 152,190 101,460 202,920 55,803 72.60%
Div Payout % 299.60% - 79.87% 60.98% 33.47% 34.52% 73.38% -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 423,595 454,033 443,887 476,861 504,763 499,690 400,767 3.75%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 6.92% 7.17% 31.69% 39.36% 50.96% 97.63% 11.48% -
ROE 9.99% 9.57% 46.51% 52.33% 60.05% 117.63% 18.98% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 277.39 278.45 299.90 291.63 276.92 278.89 312.18 -7.55%
EPS 16.68 17.12 81.38 98.39 119.50 231.72 30.00 -32.31%
DPS 50.00 0.00 65.00 60.00 40.00 80.00 22.00 72.60%
NAPS 1.67 1.79 1.75 1.88 1.99 1.97 1.58 3.75%
Adjusted Per Share Value based on latest NOSH - 253,650
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 277.39 278.45 299.90 291.63 276.92 278.89 312.18 -7.55%
EPS 16.68 17.12 81.38 98.39 119.50 231.72 30.00 -32.31%
DPS 50.00 0.00 65.00 60.00 40.00 80.00 22.00 72.60%
NAPS 1.67 1.79 1.75 1.88 1.99 1.97 1.58 3.75%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 4.50 4.66 4.74 4.69 4.77 4.80 4.98 -
P/RPS 1.62 1.67 1.58 1.61 1.72 1.72 1.60 0.82%
P/EPS 26.96 27.21 5.82 4.77 3.99 2.07 16.61 37.99%
EY 3.71 3.68 17.17 20.98 25.05 48.28 6.02 -27.51%
DY 11.11 0.00 13.71 12.79 8.39 16.67 4.42 84.55%
P/NAPS 2.69 2.60 2.71 2.49 2.40 2.44 3.15 -9.96%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 14/10/14 16/07/14 29/04/14 15/01/14 16/10/13 26/06/13 26/04/13 -
Price 5.00 4.70 4.60 4.70 5.05 4.85 4.78 -
P/RPS 1.80 1.69 1.53 1.61 1.82 1.74 1.53 11.41%
P/EPS 29.96 27.44 5.65 4.78 4.23 2.09 15.94 52.12%
EY 3.34 3.64 17.69 20.93 23.66 47.78 6.27 -34.21%
DY 10.00 0.00 14.13 12.77 7.92 16.49 4.60 67.57%
P/NAPS 2.99 2.63 2.63 2.50 2.54 2.46 3.03 -0.87%

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