[ATLAN] QoQ Cumulative Quarter Result on 31-May-2014 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
16-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-May-2014 [#1]
Profit Trend
QoQ- -94.74%
YoY- -92.61%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 730,655 527,532 351,800 176,573 760,688 554,795 351,201 63.18%
PBT 82,214 55,558 37,784 19,332 291,657 256,379 211,230 -46.78%
Tax -26,248 -18,329 -13,434 -6,675 -50,615 -38,008 -32,274 -12.90%
NP 55,966 37,229 24,350 12,657 241,042 218,371 178,956 -54.02%
-
NP to SH 46,467 31,824 21,166 10,861 206,436 187,165 151,564 -54.63%
-
Tax Rate 31.93% 32.99% 35.55% 34.53% 17.35% 14.82% 15.28% -
Total Cost 674,689 490,303 327,450 163,916 519,646 336,424 172,245 149.10%
-
Net Worth 398,230 408,376 423,595 454,033 443,887 476,861 504,763 -14.65%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div 88,777 88,777 63,412 - 164,872 114,142 50,730 45.36%
Div Payout % 191.05% 278.96% 299.60% - 79.87% 60.98% 33.47% -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 398,230 408,376 423,595 454,033 443,887 476,861 504,763 -14.65%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 7.66% 7.06% 6.92% 7.17% 31.69% 39.36% 50.96% -
ROE 11.67% 7.79% 5.00% 2.39% 46.51% 39.25% 30.03% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 288.06 207.98 138.70 69.61 299.90 218.72 138.46 63.18%
EPS 18.32 12.55 8.34 4.28 81.38 73.79 59.75 -54.62%
DPS 35.00 35.00 25.00 0.00 65.00 45.00 20.00 45.36%
NAPS 1.57 1.61 1.67 1.79 1.75 1.88 1.99 -14.65%
Adjusted Per Share Value based on latest NOSH - 253,650
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 287.95 207.90 138.64 69.59 299.79 218.64 138.41 63.18%
EPS 18.31 12.54 8.34 4.28 81.36 73.76 59.73 -54.63%
DPS 34.99 34.99 24.99 0.00 64.98 44.98 19.99 45.38%
NAPS 1.5694 1.6094 1.6694 1.7893 1.7494 1.8793 1.9893 -14.65%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 4.77 4.82 4.50 4.66 4.74 4.69 4.77 -
P/RPS 1.66 2.32 3.24 6.69 1.58 2.14 3.45 -38.67%
P/EPS 26.04 38.42 53.93 108.83 5.82 6.36 7.98 120.47%
EY 3.84 2.60 1.85 0.92 17.17 15.73 12.53 -54.64%
DY 7.34 7.26 5.56 0.00 13.71 9.59 4.19 45.46%
P/NAPS 3.04 2.99 2.69 2.60 2.71 2.49 2.40 17.11%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 29/04/15 14/01/15 14/10/14 16/07/14 29/04/14 15/01/14 16/10/13 -
Price 4.69 4.70 5.00 4.70 4.60 4.70 5.05 -
P/RPS 1.63 2.26 3.61 6.75 1.53 2.15 3.65 -41.66%
P/EPS 25.60 37.46 59.92 109.76 5.65 6.37 8.45 109.79%
EY 3.91 2.67 1.67 0.91 17.69 15.70 11.83 -52.29%
DY 7.46 7.45 5.00 0.00 14.13 9.57 3.96 52.70%
P/NAPS 2.99 2.92 2.99 2.63 2.63 2.50 2.54 11.52%

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