[ATLAN] QoQ Annualized Quarter Result on 31-May-2014 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
16-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-May-2014 [#1]
Profit Trend
QoQ- -78.96%
YoY- -92.61%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 730,655 703,376 703,600 706,292 760,688 739,726 702,402 2.67%
PBT 82,214 74,077 75,568 77,328 291,657 341,838 422,460 -66.51%
Tax -26,248 -24,438 -26,868 -26,700 -50,615 -50,677 -64,548 -45.20%
NP 55,966 49,638 48,700 50,628 241,042 291,161 357,912 -71.07%
-
NP to SH 46,467 42,432 42,332 43,444 206,436 249,553 303,128 -71.45%
-
Tax Rate 31.93% 32.99% 35.55% 34.53% 17.35% 14.82% 15.28% -
Total Cost 674,689 653,737 654,900 655,664 519,646 448,565 344,490 56.73%
-
Net Worth 398,230 408,376 423,595 454,033 443,887 476,861 504,763 -14.65%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div 88,777 118,370 126,825 - 164,872 152,190 101,460 -8.54%
Div Payout % 191.05% 278.96% 299.60% - 79.87% 60.98% 33.47% -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 398,230 408,376 423,595 454,033 443,887 476,861 504,763 -14.65%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 7.66% 7.06% 6.92% 7.17% 31.69% 39.36% 50.96% -
ROE 11.67% 10.39% 9.99% 9.57% 46.51% 52.33% 60.05% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 288.06 277.30 277.39 278.45 299.90 291.63 276.92 2.67%
EPS 18.32 16.73 16.68 17.12 81.38 98.39 119.50 -71.45%
DPS 35.00 46.67 50.00 0.00 65.00 60.00 40.00 -8.53%
NAPS 1.57 1.61 1.67 1.79 1.75 1.88 1.99 -14.65%
Adjusted Per Share Value based on latest NOSH - 253,650
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 288.06 277.30 277.39 278.45 299.90 291.63 276.92 2.67%
EPS 18.32 16.73 16.68 17.12 81.38 98.39 119.50 -71.45%
DPS 35.00 46.67 50.00 0.00 65.00 60.00 40.00 -8.53%
NAPS 1.57 1.61 1.67 1.79 1.75 1.88 1.99 -14.65%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 4.77 4.82 4.50 4.66 4.74 4.69 4.77 -
P/RPS 1.66 1.74 1.62 1.67 1.58 1.61 1.72 -2.34%
P/EPS 26.04 28.81 26.96 27.21 5.82 4.77 3.99 250.43%
EY 3.84 3.47 3.71 3.68 17.17 20.98 25.05 -71.45%
DY 7.34 9.68 11.11 0.00 13.71 12.79 8.39 -8.55%
P/NAPS 3.04 2.99 2.69 2.60 2.71 2.49 2.40 17.11%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 29/04/15 14/01/15 14/10/14 16/07/14 29/04/14 15/01/14 16/10/13 -
Price 4.69 4.70 5.00 4.70 4.60 4.70 5.05 -
P/RPS 1.63 1.69 1.80 1.69 1.53 1.61 1.82 -7.10%
P/EPS 25.60 28.10 29.96 27.44 5.65 4.78 4.23 233.19%
EY 3.91 3.56 3.34 3.64 17.69 20.93 23.66 -69.98%
DY 7.46 9.93 10.00 0.00 14.13 12.77 7.92 -3.92%
P/NAPS 2.99 2.92 2.99 2.63 2.63 2.50 2.54 11.52%

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