[ATLAN] QoQ Annualized Quarter Result on 31-Aug-2013 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
16-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-Aug-2013 [#2]
Profit Trend
QoQ- -48.43%
YoY- 496.87%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 706,292 760,688 739,726 702,402 707,412 791,851 771,036 -5.68%
PBT 77,328 291,657 341,838 422,460 793,932 120,290 127,025 -28.19%
Tax -26,700 -50,615 -50,677 -64,548 -103,268 -29,404 -30,988 -9.46%
NP 50,628 241,042 291,161 357,912 690,664 90,886 96,037 -34.76%
-
NP to SH 43,444 206,436 249,553 303,128 587,780 76,048 81,210 -34.12%
-
Tax Rate 34.53% 17.35% 14.82% 15.28% 13.01% 24.44% 24.40% -
Total Cost 655,664 519,646 448,565 344,490 16,748 700,965 674,998 -1.92%
-
Net Worth 454,033 443,887 476,861 504,763 499,690 400,767 395,693 9.61%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - 164,872 152,190 101,460 202,920 55,803 74,404 -
Div Payout % - 79.87% 60.98% 33.47% 34.52% 73.38% 91.62% -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 454,033 443,887 476,861 504,763 499,690 400,767 395,693 9.61%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 7.17% 31.69% 39.36% 50.96% 97.63% 11.48% 12.46% -
ROE 9.57% 46.51% 52.33% 60.05% 117.63% 18.98% 20.52% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 278.45 299.90 291.63 276.92 278.89 312.18 303.98 -5.68%
EPS 17.12 81.38 98.39 119.50 231.72 30.00 32.04 -34.17%
DPS 0.00 65.00 60.00 40.00 80.00 22.00 29.33 -
NAPS 1.79 1.75 1.88 1.99 1.97 1.58 1.56 9.61%
Adjusted Per Share Value based on latest NOSH - 253,650
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 278.45 299.90 291.63 276.92 278.89 312.18 303.98 -5.68%
EPS 17.12 81.38 98.39 119.50 231.72 30.00 32.04 -34.17%
DPS 0.00 65.00 60.00 40.00 80.00 22.00 29.33 -
NAPS 1.79 1.75 1.88 1.99 1.97 1.58 1.56 9.61%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 4.66 4.74 4.69 4.77 4.80 4.98 4.60 -
P/RPS 1.67 1.58 1.61 1.72 1.72 1.60 1.51 6.95%
P/EPS 27.21 5.82 4.77 3.99 2.07 16.61 14.37 53.11%
EY 3.68 17.17 20.98 25.05 48.28 6.02 6.96 -34.63%
DY 0.00 13.71 12.79 8.39 16.67 4.42 6.38 -
P/NAPS 2.60 2.71 2.49 2.40 2.44 3.15 2.95 -8.08%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 16/07/14 29/04/14 15/01/14 16/10/13 26/06/13 26/04/13 15/01/13 -
Price 4.70 4.60 4.70 5.05 4.85 4.78 4.60 -
P/RPS 1.69 1.53 1.61 1.82 1.74 1.53 1.51 7.80%
P/EPS 27.44 5.65 4.78 4.23 2.09 15.94 14.37 53.97%
EY 3.64 17.69 20.93 23.66 47.78 6.27 6.96 -35.11%
DY 0.00 14.13 12.77 7.92 16.49 4.60 6.38 -
P/NAPS 2.63 2.63 2.50 2.54 2.46 3.03 2.95 -7.37%

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