[ATLAN] QoQ Annualized Quarter 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- -2.56%
YoY- -86.03%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 745,848 730,655 703,376 703,600 706,292 760,688 739,726 0.55%
PBT 89,320 82,214 74,077 75,568 77,328 291,657 341,838 -59.16%
Tax -24,288 -26,248 -24,438 -26,868 -26,700 -50,615 -50,677 -38.78%
NP 65,032 55,966 49,638 48,700 50,628 241,042 291,161 -63.22%
-
NP to SH 51,672 46,467 42,432 42,332 43,444 206,436 249,553 -65.03%
-
Tax Rate 27.19% 31.93% 32.99% 35.55% 34.53% 17.35% 14.82% -
Total Cost 680,816 674,689 653,737 654,900 655,664 519,646 448,565 32.10%
-
Net Worth 385,547 398,230 408,376 423,595 454,033 443,887 476,861 -13.22%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 101,460 88,777 118,370 126,825 - 164,872 152,190 -23.70%
Div Payout % 196.35% 191.05% 278.96% 299.60% - 79.87% 60.98% -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 385,547 398,230 408,376 423,595 454,033 443,887 476,861 -13.22%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 8.72% 7.66% 7.06% 6.92% 7.17% 31.69% 39.36% -
ROE 13.40% 11.67% 10.39% 9.99% 9.57% 46.51% 52.33% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 294.05 288.06 277.30 277.39 278.45 299.90 291.63 0.55%
EPS 20.36 18.32 16.73 16.68 17.12 81.38 98.39 -65.04%
DPS 40.00 35.00 46.67 50.00 0.00 65.00 60.00 -23.70%
NAPS 1.52 1.57 1.61 1.67 1.79 1.75 1.88 -13.22%
Adjusted Per Share Value based on latest NOSH - 253,650
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 294.05 288.06 277.30 277.39 278.45 299.90 291.63 0.55%
EPS 20.36 18.32 16.73 16.68 17.12 81.38 98.39 -65.04%
DPS 40.00 35.00 46.67 50.00 0.00 65.00 60.00 -23.70%
NAPS 1.52 1.57 1.61 1.67 1.79 1.75 1.88 -13.22%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 4.70 4.77 4.82 4.50 4.66 4.74 4.69 -
P/RPS 1.60 1.66 1.74 1.62 1.67 1.58 1.61 -0.41%
P/EPS 23.07 26.04 28.81 26.96 27.21 5.82 4.77 186.26%
EY 4.33 3.84 3.47 3.71 3.68 17.17 20.98 -65.10%
DY 8.51 7.34 9.68 11.11 0.00 13.71 12.79 -23.80%
P/NAPS 3.09 3.04 2.99 2.69 2.60 2.71 2.49 15.49%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 15/07/15 29/04/15 14/01/15 14/10/14 16/07/14 29/04/14 15/01/14 -
Price 4.65 4.69 4.70 5.00 4.70 4.60 4.70 -
P/RPS 1.58 1.63 1.69 1.80 1.69 1.53 1.61 -1.24%
P/EPS 22.83 25.60 28.10 29.96 27.44 5.65 4.78 183.87%
EY 4.38 3.91 3.56 3.34 3.64 17.69 20.93 -64.78%
DY 8.60 7.46 9.93 10.00 0.00 14.13 12.77 -23.18%
P/NAPS 3.06 2.99 2.92 2.99 2.63 2.63 2.50 14.43%

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