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

Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
28-Feb-2015 [#4]
Profit Trend
QoQ- 37.38%
YoY- -24.02%
View:
Show?
Quarter Result
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 196,419 195,566 195,566 203,124 205,893 213,574 194,648 0.18%
PBT 21,907 25,416 25,063 26,655 35,278 25,021 15,376 7.33%
Tax -3,773 -9,102 -9,102 -7,919 -12,607 -6,163 -5,556 -7.44%
NP 18,134 16,314 15,961 18,736 22,671 18,858 9,820 13.04%
-
NP to SH 12,591 11,825 11,534 14,642 19,271 15,140 5,754 16.94%
-
Tax Rate 17.22% 35.81% 36.32% 29.71% 35.74% 24.63% 36.13% -
Total Cost 178,285 179,252 179,605 184,388 183,222 194,716 184,828 -0.71%
-
Net Worth 479,398 398,230 395,693 398,230 443,887 400,767 251,594 13.75%
Dividend
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div - - - - 50,730 - 25,159 -
Div Payout % - - - - 263.25% - 437.25% -
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 479,398 398,230 395,693 398,230 443,887 400,767 251,594 13.75%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 251,594 0.16%
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 9.23% 8.34% 8.16% 9.22% 11.01% 8.83% 5.05% -
ROE 2.63% 2.97% 2.91% 3.68% 4.34% 3.78% 2.29% -
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 77.44 77.10 77.10 80.08 81.17 84.20 77.37 0.01%
EPS 4.96 4.66 4.55 5.77 7.60 5.97 2.28 16.80%
DPS 0.00 0.00 0.00 0.00 20.00 0.00 10.00 -
NAPS 1.89 1.57 1.56 1.57 1.75 1.58 1.00 13.56%
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 77.44 77.10 77.10 80.08 81.17 84.20 76.74 0.18%
EPS 4.96 4.66 4.55 5.77 7.60 5.97 2.27 16.91%
DPS 0.00 0.00 0.00 0.00 20.00 0.00 9.92 -
NAPS 1.89 1.57 1.56 1.57 1.75 1.58 0.9919 13.75%
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 6.24 5.67 5.67 5.96 5.84 5.91 4.63 6.14%
P/EPS 97.30 93.74 96.10 82.63 62.39 83.43 156.54 -9.06%
EY 1.03 1.07 1.04 1.21 1.60 1.20 0.64 9.97%
DY 0.00 0.00 0.00 0.00 4.22 0.00 2.79 -
P/NAPS 2.56 2.78 2.80 3.04 2.71 3.15 3.58 -6.48%
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 6.30 6.81 0.00 5.86 5.67 5.68 5.43 3.01%
P/EPS 98.31 112.61 0.00 81.25 60.55 80.08 183.65 -11.74%
EY 1.02 0.89 0.00 1.23 1.65 1.25 0.54 13.55%
DY 0.00 0.00 0.00 0.00 4.35 0.00 2.38 -
P/NAPS 2.58 3.34 0.00 2.99 2.63 3.03 4.20 -9.28%

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