[ATLAN] YoY TTM 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- 5.32%
YoY- -63.36%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 794,704 822,528 757,522 761,286 764,244 751,030 743,083 1.12%
PBT 94,363 97,305 79,516 118,211 284,840 79,648 140,548 -6.41%
Tax -21,550 -30,694 -24,898 -31,776 -47,365 -25,309 -33,724 -7.18%
NP 72,813 66,611 54,618 86,435 237,475 54,339 106,824 -6.18%
-
NP to SH 50,341 48,627 42,914 74,091 202,218 39,480 91,396 -9.45%
-
Tax Rate 22.84% 31.54% 31.31% 26.88% 16.63% 31.78% 23.99% -
Total Cost 721,891 755,917 702,904 674,851 526,769 696,691 636,259 2.12%
-
Net Worth 499,690 474,325 390,620 253,817 504,763 390,620 402,763 3.65%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div 53,266 31,706 69,764 177,596 50,730 80,898 40,317 4.74%
Div Payout % 105.81% 65.20% 162.57% 239.70% 25.09% 204.91% 44.11% -
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 499,690 474,325 390,620 253,817 504,763 390,620 402,763 3.65%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 251,727 0.12%
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 9.16% 8.10% 7.21% 11.35% 31.07% 7.24% 14.38% -
ROE 10.07% 10.25% 10.99% 29.19% 40.06% 10.11% 22.69% -
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 313.31 324.28 298.65 299.93 301.30 296.09 295.19 0.99%
EPS 19.85 19.17 16.92 29.19 79.72 15.56 36.31 -9.56%
DPS 21.00 12.50 27.50 70.00 20.00 32.00 16.00 4.63%
NAPS 1.97 1.87 1.54 1.00 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 313.31 324.28 298.65 300.13 301.30 296.09 292.96 1.12%
EPS 19.85 19.17 16.92 29.21 79.72 15.56 36.03 -9.44%
DPS 21.00 12.50 27.50 70.02 20.00 32.00 15.90 4.74%
NAPS 1.97 1.87 1.54 1.0007 1.99 1.54 1.5879 3.65%
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 1.36 1.57 1.53 1.50 1.58 1.50 1.08 3.91%
P/EPS 21.46 26.50 26.95 15.42 5.98 28.59 8.76 16.09%
EY 4.66 3.77 3.71 6.49 16.71 3.50 11.42 -13.86%
DY 4.93 2.46 6.03 15.56 4.19 7.19 5.03 -0.33%
P/NAPS 2.16 2.72 2.96 4.50 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 1.36 1.50 1.54 1.67 1.68 1.50 1.02 4.90%
P/EPS 21.41 25.35 27.13 17.13 6.33 28.46 8.26 17.18%
EY 4.67 3.94 3.69 5.84 15.79 3.51 12.10 -14.66%
DY 4.94 2.57 5.99 14.00 3.96 7.22 5.33 -1.25%
P/NAPS 2.16 2.60 2.98 5.00 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