[ATLAN] QoQ Annualized Quarter Result on 31-May-2013 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
26-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- 672.91%
YoY- 1437.4%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 760,688 739,726 702,402 707,412 791,851 771,036 757,618 0.27%
PBT 291,657 341,838 422,460 793,932 120,290 127,025 93,360 114.14%
Tax -50,615 -50,677 -64,548 -103,268 -29,404 -30,988 -28,628 46.36%
NP 241,042 291,161 357,912 690,664 90,886 96,037 64,732 140.82%
-
NP to SH 206,436 249,553 303,128 587,780 76,048 81,210 50,786 155.35%
-
Tax Rate 17.35% 14.82% 15.28% 13.01% 24.44% 24.40% 30.66% -
Total Cost 519,646 448,565 344,490 16,748 700,965 674,998 692,886 -17.49%
-
Net Worth 443,887 476,861 504,763 499,690 400,767 395,693 390,620 8.92%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 164,872 152,190 101,460 202,920 55,803 74,404 111,606 29.80%
Div Payout % 79.87% 60.98% 33.47% 34.52% 73.38% 91.62% 219.76% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 443,887 476,861 504,763 499,690 400,767 395,693 390,620 8.92%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 31.69% 39.36% 50.96% 97.63% 11.48% 12.46% 8.54% -
ROE 46.51% 52.33% 60.05% 117.63% 18.98% 20.52% 13.00% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 299.90 291.63 276.92 278.89 312.18 303.98 298.69 0.27%
EPS 81.38 98.39 119.50 231.72 30.00 32.04 20.04 155.18%
DPS 65.00 60.00 40.00 80.00 22.00 29.33 44.00 29.80%
NAPS 1.75 1.88 1.99 1.97 1.58 1.56 1.54 8.92%
Adjusted Per Share Value based on latest NOSH - 253,650
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 299.90 291.63 276.92 278.89 312.18 303.98 298.69 0.27%
EPS 81.38 98.39 119.50 231.72 30.00 32.04 20.04 155.18%
DPS 65.00 60.00 40.00 80.00 22.00 29.33 44.00 29.80%
NAPS 1.75 1.88 1.99 1.97 1.58 1.56 1.54 8.92%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 4.74 4.69 4.77 4.80 4.98 4.60 4.45 -
P/RPS 1.58 1.61 1.72 1.72 1.60 1.51 1.49 3.99%
P/EPS 5.82 4.77 3.99 2.07 16.61 14.37 22.23 -59.17%
EY 17.17 20.98 25.05 48.28 6.02 6.96 4.50 144.77%
DY 13.71 12.79 8.39 16.67 4.42 6.38 9.89 24.40%
P/NAPS 2.71 2.49 2.40 2.44 3.15 2.95 2.89 -4.20%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 29/04/14 15/01/14 16/10/13 26/06/13 26/04/13 15/01/13 08/10/12 -
Price 4.60 4.70 5.05 4.85 4.78 4.60 4.43 -
P/RPS 1.53 1.61 1.82 1.74 1.53 1.51 1.48 2.24%
P/EPS 5.65 4.78 4.23 2.09 15.94 14.37 22.13 -59.85%
EY 17.69 20.93 23.66 47.78 6.27 6.96 4.52 148.96%
DY 14.13 12.77 7.92 16.49 4.60 6.38 9.93 26.59%
P/NAPS 2.63 2.50 2.54 2.46 3.03 2.95 2.88 -5.88%

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