[ATLAN] QoQ Cumulative Quarter Result on 28-Feb-2013 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
28-Feb-2013 [#4]
Profit Trend
QoQ- 24.86%
YoY- -34.08%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 554,795 351,201 176,853 791,851 578,277 378,809 179,745 111.84%
PBT 256,379 211,230 198,483 120,290 95,269 46,680 18,971 466.46%
Tax -38,008 -32,274 -25,817 -29,404 -23,241 -14,314 -6,882 212.12%
NP 218,371 178,956 172,666 90,886 72,028 32,366 12,089 587.23%
-
NP to SH 187,165 151,564 146,945 76,048 60,908 25,393 9,558 625.19%
-
Tax Rate 14.82% 15.28% 13.01% 24.44% 24.40% 30.66% 36.28% -
Total Cost 336,424 172,245 4,187 700,965 506,249 346,443 167,656 59.02%
-
Net Worth 476,861 504,763 499,690 400,767 395,693 390,620 397,227 12.94%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 114,142 50,730 50,730 55,803 55,803 55,803 25,301 172.77%
Div Payout % 60.98% 33.47% 34.52% 73.38% 91.62% 219.76% 264.71% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 476,861 504,763 499,690 400,767 395,693 390,620 397,227 12.94%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,011 0.16%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 39.36% 50.96% 97.63% 11.48% 12.46% 8.54% 6.73% -
ROE 39.25% 30.03% 29.41% 18.98% 15.39% 6.50% 2.41% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 218.72 138.46 69.72 312.18 227.98 149.34 71.04 111.49%
EPS 73.79 59.75 57.93 30.00 24.03 10.02 3.78 623.68%
DPS 45.00 20.00 20.00 22.00 22.00 22.00 10.00 172.31%
NAPS 1.88 1.99 1.97 1.58 1.56 1.54 1.57 12.75%
Adjusted Per Share Value based on latest NOSH - 253,650
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 218.72 138.46 69.72 312.18 227.98 149.34 70.86 111.84%
EPS 73.79 59.75 57.93 30.00 24.03 10.02 3.77 624.96%
DPS 45.00 20.00 20.00 22.00 22.00 22.00 9.97 172.86%
NAPS 1.88 1.99 1.97 1.58 1.56 1.54 1.566 12.94%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 4.69 4.77 4.80 4.98 4.60 4.45 4.55 -
P/RPS 2.14 3.45 6.88 1.60 2.02 2.98 6.40 -51.79%
P/EPS 6.36 7.98 8.29 16.61 19.16 44.45 120.44 -85.89%
EY 15.73 12.53 12.07 6.02 5.22 2.25 0.83 609.56%
DY 9.59 4.19 4.17 4.42 4.78 4.94 2.20 166.60%
P/NAPS 2.49 2.40 2.44 3.15 2.95 2.89 2.90 -9.65%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 15/01/14 16/10/13 26/06/13 26/04/13 15/01/13 08/10/12 11/07/12 -
Price 4.70 5.05 4.85 4.78 4.60 4.43 4.35 -
P/RPS 2.15 3.65 6.96 1.53 2.02 2.97 6.12 -50.18%
P/EPS 6.37 8.45 8.37 15.94 19.16 44.25 115.15 -85.45%
EY 15.70 11.83 11.94 6.27 5.22 2.26 0.87 586.78%
DY 9.57 3.96 4.12 4.60 4.78 4.97 2.30 158.47%
P/NAPS 2.50 2.54 2.46 3.03 2.95 2.88 2.77 -6.60%

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