[ATLAN] QoQ Annualized Quarter Result on 28-Feb-2013 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
28-Feb-2013 [#4]
Profit Trend
QoQ- -6.36%
YoY- -34.08%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 739,726 702,402 707,412 791,851 771,036 757,618 718,980 1.91%
PBT 341,838 422,460 793,932 120,290 127,025 93,360 75,884 172.51%
Tax -50,677 -64,548 -103,268 -29,404 -30,988 -28,628 -27,528 50.15%
NP 291,161 357,912 690,664 90,886 96,037 64,732 48,356 230.60%
-
NP to SH 249,553 303,128 587,780 76,048 81,210 50,786 38,232 248.86%
-
Tax Rate 14.82% 15.28% 13.01% 24.44% 24.40% 30.66% 36.28% -
Total Cost 448,565 344,490 16,748 700,965 674,998 692,886 670,624 -23.49%
-
Net Worth 476,861 504,763 499,690 400,767 395,693 390,620 397,227 12.94%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 152,190 101,460 202,920 55,803 74,404 111,606 101,204 31.22%
Div Payout % 60.98% 33.47% 34.52% 73.38% 91.62% 219.76% 264.71% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 476,861 504,763 499,690 400,767 395,693 390,620 397,227 12.94%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,011 0.16%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 39.36% 50.96% 97.63% 11.48% 12.46% 8.54% 6.73% -
ROE 52.33% 60.05% 117.63% 18.98% 20.52% 13.00% 9.62% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 291.63 276.92 278.89 312.18 303.98 298.69 284.17 1.74%
EPS 98.39 119.50 231.72 30.00 32.04 20.04 15.12 248.15%
DPS 60.00 40.00 80.00 22.00 29.33 44.00 40.00 31.00%
NAPS 1.88 1.99 1.97 1.58 1.56 1.54 1.57 12.75%
Adjusted Per Share Value based on latest NOSH - 253,650
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 291.63 276.92 278.89 312.18 303.98 298.69 283.45 1.91%
EPS 98.39 119.50 231.72 30.00 32.04 20.04 15.07 248.92%
DPS 60.00 40.00 80.00 22.00 29.33 44.00 39.90 31.22%
NAPS 1.88 1.99 1.97 1.58 1.56 1.54 1.566 12.94%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 4.69 4.77 4.80 4.98 4.60 4.45 4.55 -
P/RPS 1.61 1.72 1.72 1.60 1.51 1.49 1.60 0.41%
P/EPS 4.77 3.99 2.07 16.61 14.37 22.23 30.11 -70.68%
EY 20.98 25.05 48.28 6.02 6.96 4.50 3.32 241.42%
DY 12.79 8.39 16.67 4.42 6.38 9.89 8.79 28.37%
P/NAPS 2.49 2.40 2.44 3.15 2.95 2.89 2.90 -9.65%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 15/01/14 16/10/13 26/06/13 26/04/13 15/01/13 08/10/12 11/07/12 -
Price 4.70 5.05 4.85 4.78 4.60 4.43 4.35 -
P/RPS 1.61 1.82 1.74 1.53 1.51 1.48 1.53 3.45%
P/EPS 4.78 4.23 2.09 15.94 14.37 22.13 28.79 -69.75%
EY 20.93 23.66 47.78 6.27 6.96 4.52 3.47 230.99%
DY 12.77 7.92 16.49 4.60 6.38 9.93 9.20 24.40%
P/NAPS 2.50 2.54 2.46 3.03 2.95 2.88 2.77 -6.60%

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