[ATLAN] YoY TTM 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- 2.04%
YoY- 171.45%
View:
Show?
TTM Result
29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 777,162 768,058 730,656 760,688 791,851 722,040 744,789 0.85%
PBT 86,150 83,064 82,213 291,657 120,291 158,969 73,700 3.16%
Tax -30,060 -27,030 -26,248 -50,616 -29,405 -30,066 -23,435 5.09%
NP 56,090 56,034 55,965 241,041 90,886 128,903 50,265 2.21%
-
NP to SH 41,719 42,812 44,521 206,434 76,048 115,358 30,181 6.68%
-
Tax Rate 34.89% 32.54% 31.93% 17.35% 24.44% 18.91% 31.80% -
Total Cost 721,072 712,024 674,691 519,647 700,965 593,137 694,524 0.75%
-
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 19,023 44,388 88,830 164,872 55,739 35,228 42,847 -14.97%
Div Payout % 45.60% 103.68% 199.53% 79.87% 73.29% 30.54% 141.97% -
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 7.22% 7.30% 7.66% 31.69% 11.48% 17.85% 6.75% -
ROE 10.48% 10.82% 11.18% 46.51% 18.98% 45.85% 22.59% -
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 306.39 302.80 288.06 299.90 312.18 286.99 295.40 0.73%
EPS 16.45 16.88 17.55 81.39 29.98 45.85 11.97 6.55%
DPS 7.50 17.50 35.00 65.00 22.00 14.00 16.99 -15.07%
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 306.39 302.80 288.06 299.90 312.18 284.66 293.63 0.85%
EPS 16.45 16.88 17.55 81.39 29.98 45.48 11.90 6.68%
DPS 7.50 17.50 35.00 65.00 22.00 13.89 16.89 -14.97%
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 1.43 1.44 1.66 1.58 1.60 1.25 1.12 5.00%
P/EPS 26.57 25.89 27.18 5.82 16.61 7.81 27.74 -0.85%
EY 3.76 3.86 3.68 17.17 6.02 12.81 3.61 0.81%
DY 1.72 4.00 7.34 13.71 4.42 3.91 5.12 -19.58%
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 1.71 0.00 1.63 1.53 1.53 1.46 1.14 8.43%
P/EPS 31.92 0.00 26.72 5.65 15.94 9.16 28.15 2.54%
EY 3.13 0.00 3.74 17.69 6.27 10.92 3.55 -2.48%
DY 1.43 0.00 7.46 14.13 4.60 3.33 5.04 -22.24%
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