[ATLAN] QoQ Annualized Quarter Result on 31-May-2015 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
15-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-May-2015 [#1]
Profit Trend
QoQ- 11.2%
YoY- 18.94%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 768,058 763,322 757,334 745,848 730,655 703,376 703,600 6.03%
PBT 83,064 77,334 70,174 89,320 82,214 74,077 75,568 6.52%
Tax -27,029 -23,904 -24,168 -24,288 -26,248 -24,438 -26,868 0.40%
NP 56,035 53,430 46,006 65,032 55,966 49,638 48,700 9.83%
-
NP to SH 42,813 41,704 35,228 51,672 46,467 42,432 42,332 0.75%
-
Tax Rate 32.54% 30.91% 34.44% 27.19% 31.93% 32.99% 35.55% -
Total Cost 712,023 709,892 711,328 680,816 674,689 653,737 654,900 5.74%
-
Net Worth 395,693 385,547 390,620 385,547 398,230 408,376 423,595 -4.45%
Dividend
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div 44,388 59,185 88,777 101,460 88,777 118,370 126,825 -50.43%
Div Payout % 103.68% 141.92% 252.01% 196.35% 191.05% 278.96% 299.60% -
Equity
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 395,693 385,547 390,620 385,547 398,230 408,376 423,595 -4.45%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 7.30% 7.00% 6.07% 8.72% 7.66% 7.06% 6.92% -
ROE 10.82% 10.82% 9.02% 13.40% 11.67% 10.39% 9.99% -
Per Share
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 302.80 300.94 298.57 294.05 288.06 277.30 277.39 6.03%
EPS 16.88 16.44 13.88 20.36 18.32 16.73 16.68 0.79%
DPS 17.50 23.33 35.00 40.00 35.00 46.67 50.00 -50.43%
NAPS 1.56 1.52 1.54 1.52 1.57 1.61 1.67 -4.45%
Adjusted Per Share Value based on latest NOSH - 253,650
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 302.80 300.94 298.57 294.05 288.06 277.30 277.39 6.03%
EPS 16.88 16.44 13.88 20.36 18.32 16.73 16.68 0.79%
DPS 17.50 23.33 35.00 40.00 35.00 46.67 50.00 -50.43%
NAPS 1.56 1.52 1.54 1.52 1.57 1.61 1.67 -4.45%
Price Multiplier on Financial Quarter End Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 4.37 4.38 4.56 4.70 4.77 4.82 4.50 -
P/RPS 1.44 1.46 1.53 1.60 1.66 1.74 1.62 -7.57%
P/EPS 25.89 26.64 32.83 23.07 26.04 28.81 26.96 -2.67%
EY 3.86 3.75 3.05 4.33 3.84 3.47 3.71 2.68%
DY 4.00 5.33 7.68 8.51 7.34 9.68 11.11 -49.48%
P/NAPS 2.80 2.88 2.96 3.09 3.04 2.99 2.69 2.71%
Price Multiplier on Announcement Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date - 14/01/16 13/10/15 15/07/15 29/04/15 14/01/15 14/10/14 -
Price 0.00 4.38 4.59 4.65 4.69 4.70 5.00 -
P/RPS 0.00 1.46 1.54 1.58 1.63 1.69 1.80 -
P/EPS 0.00 26.64 33.05 22.83 25.60 28.10 29.96 -
EY 0.00 3.75 3.03 4.38 3.91 3.56 3.34 -
DY 0.00 5.33 7.63 8.60 7.46 9.93 10.00 -
P/NAPS 0.00 2.88 2.98 3.06 2.99 2.92 2.99 -

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