[ATLAN] QoQ Cumulative 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- 23.49%
YoY- 207.29%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 351,800 176,573 760,688 554,795 351,201 176,853 791,851 -41.68%
PBT 37,784 19,332 291,657 256,379 211,230 198,483 120,290 -53.69%
Tax -13,434 -6,675 -50,615 -38,008 -32,274 -25,817 -29,404 -40.59%
NP 24,350 12,657 241,042 218,371 178,956 172,666 90,886 -58.34%
-
NP to SH 21,166 10,861 206,436 187,165 151,564 146,945 76,048 -57.27%
-
Tax Rate 35.55% 34.53% 17.35% 14.82% 15.28% 13.01% 24.44% -
Total Cost 327,450 163,916 519,646 336,424 172,245 4,187 700,965 -39.71%
-
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 63,412 - 164,872 114,142 50,730 50,730 55,803 8.86%
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 5.00% 2.39% 46.51% 39.25% 30.03% 29.41% 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 138.70 69.61 299.90 218.72 138.46 69.72 312.18 -41.68%
EPS 8.34 4.28 81.38 73.79 59.75 57.93 30.00 -57.30%
DPS 25.00 0.00 65.00 45.00 20.00 20.00 22.00 8.87%
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 138.70 69.61 299.90 218.72 138.46 69.72 312.18 -41.68%
EPS 8.34 4.28 81.38 73.79 59.75 57.93 30.00 -57.30%
DPS 25.00 0.00 65.00 45.00 20.00 20.00 22.00 8.87%
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 3.24 6.69 1.58 2.14 3.45 6.88 1.60 59.85%
P/EPS 53.93 108.83 5.82 6.36 7.98 8.29 16.61 118.79%
EY 1.85 0.92 17.17 15.73 12.53 12.07 6.02 -54.36%
DY 5.56 0.00 13.71 9.59 4.19 4.17 4.42 16.48%
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 3.61 6.75 1.53 2.15 3.65 6.96 1.53 76.95%
P/EPS 59.92 109.76 5.65 6.37 8.45 8.37 15.94 141.18%
EY 1.67 0.91 17.69 15.70 11.83 11.94 6.27 -58.50%
DY 5.00 0.00 14.13 9.57 3.96 4.12 4.60 5.70%
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