[ATLAN] QoQ Quarter Result on 28-Feb-2013 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
28-Feb-2013 [#4]
Profit Trend
QoQ- -57.37%
YoY- 163.12%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 203,593 174,349 176,853 213,574 199,468 199,064 179,745 8.65%
PBT 45,149 12,747 198,483 25,021 48,589 27,710 18,971 78.15%
Tax -5,735 -6,457 -25,817 -6,163 -8,928 -7,432 -6,882 -11.43%
NP 39,414 6,290 172,666 18,858 39,661 20,278 12,089 119.71%
-
NP to SH 35,599 4,619 146,945 15,140 35,514 15,836 9,558 140.08%
-
Tax Rate 12.70% 50.66% 13.01% 24.63% 18.37% 26.82% 36.28% -
Total Cost 164,179 168,059 4,187 194,716 159,807 178,786 167,656 -1.38%
-
Net Worth 476,861 504,763 499,690 400,767 395,693 390,620 397,227 12.94%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 63,412 - 50,730 - - 30,438 25,301 84.40%
Div Payout % 178.13% - 34.52% - - 192.21% 264.71% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 476,861 504,763 499,690 400,767 395,693 390,620 397,227 12.94%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,011 0.16%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 19.36% 3.61% 97.63% 8.83% 19.88% 10.19% 6.73% -
ROE 7.47% 0.92% 29.41% 3.78% 8.98% 4.05% 2.41% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 80.27 68.74 69.72 84.20 78.64 78.48 71.04 8.47%
EPS 14.03 1.82 57.93 5.97 14.00 6.24 3.78 139.53%
DPS 25.00 0.00 20.00 0.00 0.00 12.00 10.00 84.09%
NAPS 1.88 1.99 1.97 1.58 1.56 1.54 1.57 12.75%
Adjusted Per Share Value based on latest NOSH - 253,650
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 80.27 68.74 69.72 84.20 78.64 78.48 70.86 8.65%
EPS 14.03 1.82 57.93 5.97 14.00 6.24 3.77 139.95%
DPS 25.00 0.00 20.00 0.00 0.00 12.00 9.97 84.46%
NAPS 1.88 1.99 1.97 1.58 1.56 1.54 1.566 12.94%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 4.69 4.77 4.80 4.98 4.60 4.45 4.55 -
P/RPS 5.84 6.94 6.88 5.91 5.85 5.67 6.40 -5.91%
P/EPS 33.42 261.94 8.29 83.43 32.85 71.28 120.44 -57.42%
EY 2.99 0.38 12.07 1.20 3.04 1.40 0.83 134.81%
DY 5.33 0.00 4.17 0.00 0.00 2.70 2.20 80.28%
P/NAPS 2.49 2.40 2.44 3.15 2.95 2.89 2.90 -9.65%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 15/01/14 16/10/13 26/06/13 26/04/13 15/01/13 08/10/12 11/07/12 -
Price 4.70 5.05 4.85 4.78 4.60 4.43 4.35 -
P/RPS 5.86 7.35 6.96 5.68 5.85 5.64 6.12 -2.85%
P/EPS 33.49 277.32 8.37 80.08 32.85 70.96 115.15 -56.07%
EY 2.99 0.36 11.94 1.25 3.04 1.41 0.87 127.56%
DY 5.32 0.00 4.12 0.00 0.00 2.71 2.30 74.81%
P/NAPS 2.50 2.54 2.46 3.03 2.95 2.88 2.77 -6.60%

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