[ATLAN] YoY Cumulative Quarter Result on 31-Aug-2014 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
14-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-Aug-2014 [#2]
Profit Trend
QoQ- 94.88%
YoY- -86.03%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 416,664 431,396 378,667 351,800 351,201 378,809 349,819 2.95%
PBT 44,634 46,826 35,087 37,784 211,230 46,680 126,002 -15.87%
Tax -13,086 -12,490 -12,084 -13,434 -32,274 -14,314 -19,071 -6.07%
NP 31,548 34,336 23,003 24,350 178,956 32,366 106,931 -18.39%
-
NP to SH 21,070 25,268 17,614 21,166 151,564 25,393 101,271 -23.00%
-
Tax Rate 29.32% 26.67% 34.44% 35.55% 15.28% 30.66% 15.14% -
Total Cost 385,116 397,060 355,664 327,450 172,245 346,443 242,888 7.97%
-
Net Worth 499,690 474,325 390,620 423,595 504,763 390,620 403,168 3.63%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div 27,901 31,706 44,388 63,412 50,730 55,803 10,079 18.47%
Div Payout % 132.42% 125.48% 252.01% 299.60% 33.47% 219.76% 9.95% -
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 499,690 474,325 390,620 423,595 504,763 390,620 403,168 3.63%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 251,980 0.11%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 7.57% 7.96% 6.07% 6.92% 50.96% 8.54% 30.57% -
ROE 4.22% 5.33% 4.51% 5.00% 30.03% 6.50% 25.12% -
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 164.27 170.08 149.29 138.70 138.46 149.34 138.83 2.84%
EPS 8.31 9.96 6.94 8.34 59.75 10.02 40.19 -23.08%
DPS 11.00 12.50 17.50 25.00 20.00 22.00 4.00 18.34%
NAPS 1.97 1.87 1.54 1.67 1.99 1.54 1.60 3.52%
Adjusted Per Share Value based on latest NOSH - 253,650
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 164.27 170.08 149.29 138.70 138.46 149.34 137.91 2.95%
EPS 8.31 9.96 6.94 8.34 59.75 10.02 39.93 -23.00%
DPS 11.00 12.50 17.50 25.00 20.00 22.00 3.97 18.49%
NAPS 1.97 1.87 1.54 1.67 1.99 1.54 1.5895 3.63%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 4.26 5.08 4.56 4.50 4.77 4.45 3.18 -
P/RPS 2.59 2.99 3.05 3.24 3.45 2.98 2.29 2.07%
P/EPS 51.28 51.00 65.67 53.93 7.98 44.45 7.91 36.51%
EY 1.95 1.96 1.52 1.85 12.53 2.25 12.64 -26.74%
DY 2.58 2.46 3.84 5.56 4.19 4.94 1.26 12.67%
P/NAPS 2.16 2.72 2.96 2.69 2.40 2.89 1.99 1.37%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 12/10/17 13/10/16 13/10/15 14/10/14 16/10/13 08/10/12 13/10/11 -
Price 4.25 4.86 4.59 5.00 5.05 4.43 3.00 -
P/RPS 2.59 2.86 3.07 3.61 3.65 2.97 2.16 3.06%
P/EPS 51.16 48.79 66.10 59.92 8.45 44.25 7.46 37.79%
EY 1.95 2.05 1.51 1.67 11.83 2.26 13.40 -27.45%
DY 2.59 2.57 3.81 5.00 3.96 4.97 1.33 11.73%
P/NAPS 2.16 2.60 2.98 2.99 2.54 2.88 1.88 2.33%

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