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

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
28-Feb-2015 [#4]
Profit Trend
QoQ- 9.51%
YoY- -77.49%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 763,322 757,334 745,848 730,655 703,376 703,600 706,292 5.30%
PBT 77,334 70,174 89,320 82,214 74,077 75,568 77,328 0.00%
Tax -23,904 -24,168 -24,288 -26,248 -24,438 -26,868 -26,700 -7.10%
NP 53,430 46,006 65,032 55,966 49,638 48,700 50,628 3.65%
-
NP to SH 41,704 35,228 51,672 46,467 42,432 42,332 43,444 -2.68%
-
Tax Rate 30.91% 34.44% 27.19% 31.93% 32.99% 35.55% 34.53% -
Total Cost 709,892 711,328 680,816 674,689 653,737 654,900 655,664 5.43%
-
Net Worth 385,547 390,620 385,547 398,230 408,376 423,595 454,033 -10.31%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div 59,185 88,777 101,460 88,777 118,370 126,825 - -
Div Payout % 141.92% 252.01% 196.35% 191.05% 278.96% 299.60% - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 385,547 390,620 385,547 398,230 408,376 423,595 454,033 -10.31%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 7.00% 6.07% 8.72% 7.66% 7.06% 6.92% 7.17% -
ROE 10.82% 9.02% 13.40% 11.67% 10.39% 9.99% 9.57% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 300.94 298.57 294.05 288.06 277.30 277.39 278.45 5.30%
EPS 16.44 13.88 20.36 18.32 16.73 16.68 17.12 -2.66%
DPS 23.33 35.00 40.00 35.00 46.67 50.00 0.00 -
NAPS 1.52 1.54 1.52 1.57 1.61 1.67 1.79 -10.31%
Adjusted Per Share Value based on latest NOSH - 253,650
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 300.94 298.57 294.05 288.06 277.30 277.39 278.45 5.30%
EPS 16.44 13.88 20.36 18.32 16.73 16.68 17.12 -2.66%
DPS 23.33 35.00 40.00 35.00 46.67 50.00 0.00 -
NAPS 1.52 1.54 1.52 1.57 1.61 1.67 1.79 -10.31%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 4.38 4.56 4.70 4.77 4.82 4.50 4.66 -
P/RPS 1.46 1.53 1.60 1.66 1.74 1.62 1.67 -8.56%
P/EPS 26.64 32.83 23.07 26.04 28.81 26.96 27.21 -1.40%
EY 3.75 3.05 4.33 3.84 3.47 3.71 3.68 1.26%
DY 5.33 7.68 8.51 7.34 9.68 11.11 0.00 -
P/NAPS 2.88 2.96 3.09 3.04 2.99 2.69 2.60 7.04%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 14/01/16 13/10/15 15/07/15 29/04/15 14/01/15 14/10/14 16/07/14 -
Price 4.38 4.59 4.65 4.69 4.70 5.00 4.70 -
P/RPS 1.46 1.54 1.58 1.63 1.69 1.80 1.69 -9.28%
P/EPS 26.64 33.05 22.83 25.60 28.10 29.96 27.44 -1.95%
EY 3.75 3.03 4.38 3.91 3.56 3.34 3.64 2.00%
DY 5.33 7.63 8.60 7.46 9.93 10.00 0.00 -
P/NAPS 2.88 2.98 3.06 2.99 2.92 2.99 2.63 6.23%

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