[ATLAN] YoY Cumulative Quarter Result on 28-Feb-2015 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
28-Feb-2015 [#4]
Profit Trend
QoQ- 46.01%
YoY- -77.49%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 809,435 768,058 768,058 730,655 760,688 791,851 722,040 2.31%
PBT 96,553 83,393 83,064 82,214 291,657 120,290 158,970 -9.48%
Tax -20,954 -27,029 -27,029 -26,248 -50,615 -29,404 -30,066 -6.96%
NP 75,599 56,364 56,035 55,966 241,042 90,886 128,904 -10.11%
-
NP to SH 54,536 43,084 42,813 46,467 206,436 76,048 115,359 -13.90%
-
Tax Rate 21.70% 32.41% 32.54% 31.93% 17.35% 24.44% 18.91% -
Total Cost 733,836 711,694 712,023 674,689 519,646 700,965 593,136 4.34%
-
Net Worth 479,398 398,230 395,693 398,230 443,887 400,767 383,045 4.58%
Dividend
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div 57,071 44,388 44,388 88,777 164,872 55,803 35,280 10.09%
Div Payout % 104.65% 103.03% 103.68% 191.05% 79.87% 73.38% 30.58% -
Equity
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 479,398 398,230 395,693 398,230 443,887 400,767 383,045 4.58%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 252,003 0.13%
Ratio Analysis
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 9.34% 7.34% 7.30% 7.66% 31.69% 11.48% 17.85% -
ROE 11.38% 10.82% 10.82% 11.67% 46.51% 18.98% 30.12% -
Per Share
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 319.11 302.80 302.80 288.06 299.90 312.18 286.52 2.17%
EPS 21.50 16.99 16.88 18.32 81.38 30.00 45.78 -14.02%
DPS 22.50 17.50 17.50 35.00 65.00 22.00 14.00 9.94%
NAPS 1.89 1.57 1.56 1.57 1.75 1.58 1.52 4.45%
Adjusted Per Share Value based on latest NOSH - 253,650
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 319.11 302.80 302.80 288.06 299.90 312.18 284.66 2.30%
EPS 21.50 16.99 16.88 18.32 81.38 30.00 45.48 -13.90%
DPS 22.50 17.50 17.50 35.00 65.00 22.00 13.91 10.09%
NAPS 1.89 1.57 1.56 1.57 1.75 1.58 1.5101 4.58%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/17 29/02/16 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 4.83 4.37 4.37 4.77 4.74 4.98 3.58 -
P/RPS 1.51 1.44 1.44 1.66 1.58 1.60 1.25 3.84%
P/EPS 22.46 25.73 25.89 26.04 5.82 16.61 7.82 23.47%
EY 4.45 3.89 3.86 3.84 17.17 6.02 12.79 -19.02%
DY 4.66 4.00 4.00 7.34 13.71 4.42 3.91 3.56%
P/NAPS 2.56 2.78 2.80 3.04 2.71 3.15 2.36 1.63%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 27/04/17 28/04/16 - 29/04/15 29/04/14 26/04/13 30/04/12 -
Price 4.88 5.25 0.00 4.69 4.60 4.78 4.20 -
P/RPS 1.53 1.73 0.00 1.63 1.53 1.53 1.47 0.80%
P/EPS 22.70 30.91 0.00 25.60 5.65 15.94 9.17 19.86%
EY 4.41 3.24 0.00 3.91 17.69 6.27 10.90 -16.54%
DY 4.61 3.33 0.00 7.46 14.13 4.60 3.33 6.71%
P/NAPS 2.58 3.34 0.00 2.99 2.63 3.03 2.76 -1.33%

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