[ATLAN] YoY Annualized 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- -6.36%
YoY- -34.08%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 768,058 730,655 760,688 791,851 722,040 744,789 697,890 1.60%
PBT 83,064 82,214 291,657 120,290 158,970 73,700 112,500 -4.92%
Tax -27,029 -26,248 -50,615 -29,404 -30,066 -23,435 -9,372 19.29%
NP 56,035 55,966 241,042 90,886 128,904 50,265 103,128 -9.66%
-
NP to SH 42,813 46,467 206,436 76,048 115,359 30,182 87,362 -11.20%
-
Tax Rate 32.54% 31.93% 17.35% 24.44% 18.91% 31.80% 8.33% -
Total Cost 712,023 674,689 519,646 700,965 593,136 694,524 594,762 3.04%
-
Net Worth 395,693 398,230 443,887 400,767 383,045 314,103 311,391 4.07%
Dividend
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 44,388 88,777 164,872 55,803 35,280 42,379 33,846 4.62%
Div Payout % 103.68% 191.05% 79.87% 73.38% 30.58% 140.41% 38.74% -
Equity
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 395,693 398,230 443,887 400,767 383,045 314,103 311,391 4.07%
NOSH 253,650 253,650 253,650 253,650 252,003 249,288 225,646 1.96%
Ratio Analysis
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 7.30% 7.66% 31.69% 11.48% 17.85% 6.75% 14.78% -
ROE 10.82% 11.67% 46.51% 18.98% 30.12% 9.61% 28.06% -
Per Share
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 302.80 288.06 299.90 312.18 286.52 298.77 309.28 -0.35%
EPS 16.88 18.32 81.38 30.00 45.78 12.11 38.72 -12.91%
DPS 17.50 35.00 65.00 22.00 14.00 17.00 15.00 2.60%
NAPS 1.56 1.57 1.75 1.58 1.52 1.26 1.38 2.06%
Adjusted Per Share Value based on latest NOSH - 253,650
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 302.80 288.06 299.90 312.18 284.66 293.63 275.14 1.60%
EPS 16.88 18.32 81.38 30.00 45.48 11.90 34.44 -11.20%
DPS 17.50 35.00 65.00 22.00 13.91 16.71 13.34 4.62%
NAPS 1.56 1.57 1.75 1.58 1.5101 1.2383 1.2276 4.07%
Price Multiplier on Financial Quarter End Date
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 4.37 4.77 4.74 4.98 3.58 3.32 3.05 -
P/RPS 1.44 1.66 1.58 1.60 1.25 1.11 0.99 6.44%
P/EPS 25.89 26.04 5.82 16.61 7.82 27.42 7.88 21.91%
EY 3.86 3.84 17.17 6.02 12.79 3.65 12.69 -17.98%
DY 4.00 7.34 13.71 4.42 3.91 5.12 4.92 -3.38%
P/NAPS 2.80 3.04 2.71 3.15 2.36 2.63 2.21 4.02%
Price Multiplier on Announcement Date
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date - 29/04/15 29/04/14 26/04/13 30/04/12 29/04/11 28/04/10 -
Price 0.00 4.69 4.60 4.78 4.20 3.37 3.38 -
P/RPS 0.00 1.63 1.53 1.53 1.47 1.13 1.09 -
P/EPS 0.00 25.60 5.65 15.94 9.17 27.83 8.73 -
EY 0.00 3.91 17.69 6.27 10.90 3.59 11.45 -
DY 0.00 7.46 14.13 4.60 3.33 5.04 4.44 -
P/NAPS 0.00 2.99 2.63 3.03 2.76 2.67 2.45 -

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