[ATLAN] YoY Quarter Result on 28-Feb-2014 [#4]

Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
28-Feb-2014 [#4]
Profit Trend
QoQ- -45.87%
YoY- 27.29%
View:
Show?
Quarter Result
29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 195,566 195,566 203,124 205,893 213,574 194,648 205,637 -0.99%
PBT 25,416 25,063 26,655 35,278 25,021 15,376 -5,238 -
Tax -9,102 -9,102 -7,919 -12,607 -6,163 -5,556 -8,605 1.12%
NP 16,314 15,961 18,736 22,671 18,858 9,820 -13,843 -
-
NP to SH 11,825 11,534 14,642 19,271 15,140 5,754 -19,124 -
-
Tax Rate 35.81% 36.32% 29.71% 35.74% 24.63% 36.13% - -
Total Cost 179,252 179,605 184,388 183,222 194,716 184,828 219,480 -3.96%
-
Net Worth 398,230 395,693 398,230 443,887 400,767 251,594 133,629 24.37%
Dividend
29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div - - - 50,730 - 25,159 17,649 -
Div Payout % - - - 263.25% - 437.25% 0.00% -
Equity
29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 398,230 395,693 398,230 443,887 400,767 251,594 133,629 24.37%
NOSH 253,650 253,650 253,650 253,650 253,650 251,594 252,131 0.12%
Ratio Analysis
29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 8.34% 8.16% 9.22% 11.01% 8.83% 5.05% -6.73% -
ROE 2.97% 2.91% 3.68% 4.34% 3.78% 2.29% -14.31% -
Per Share
29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 77.10 77.10 80.08 81.17 84.20 77.37 81.56 -1.11%
EPS 4.66 4.55 5.77 7.60 5.97 2.28 -7.59 -
DPS 0.00 0.00 0.00 20.00 0.00 10.00 7.00 -
NAPS 1.57 1.56 1.57 1.75 1.58 1.00 0.53 24.22%
Adjusted Per Share Value based on latest NOSH - 253,650
29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 77.10 77.10 80.08 81.17 84.20 76.74 81.07 -0.99%
EPS 4.66 4.55 5.77 7.60 5.97 2.27 -7.54 -
DPS 0.00 0.00 0.00 20.00 0.00 9.92 6.96 -
NAPS 1.57 1.56 1.57 1.75 1.58 0.9919 0.5268 24.37%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 29/02/16 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 4.37 4.37 4.77 4.74 4.98 3.58 3.32 -
P/RPS 5.67 5.67 5.96 5.84 5.91 4.63 4.07 6.84%
P/EPS 93.74 96.10 82.63 62.39 83.43 156.54 -43.77 -
EY 1.07 1.04 1.21 1.60 1.20 0.64 -2.28 -
DY 0.00 0.00 0.00 4.22 0.00 2.79 2.11 -
P/NAPS 2.78 2.80 3.04 2.71 3.15 3.58 6.26 -14.97%
Price Multiplier on Announcement Date
29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 28/04/16 - 29/04/15 29/04/14 26/04/13 30/04/12 29/04/11 -
Price 5.25 0.00 4.69 4.60 4.78 4.20 3.37 -
P/RPS 6.81 0.00 5.86 5.67 5.68 5.43 4.13 10.50%
P/EPS 112.61 0.00 81.25 60.55 80.08 183.65 -44.43 -
EY 0.89 0.00 1.23 1.65 1.25 0.54 -2.25 -
DY 0.00 0.00 0.00 4.35 0.00 2.38 2.08 -
P/NAPS 3.34 0.00 2.99 2.63 3.03 4.20 6.36 -12.07%

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