[ATLAN] QoQ Cumulative 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- 94.88%
YoY- -86.03%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 186,462 730,655 527,532 351,800 176,573 760,688 554,795 -51.69%
PBT 22,330 82,214 55,558 37,784 19,332 291,657 256,379 -80.38%
Tax -6,072 -26,248 -18,329 -13,434 -6,675 -50,615 -38,008 -70.59%
NP 16,258 55,966 37,229 24,350 12,657 241,042 218,371 -82.33%
-
NP to SH 12,918 46,467 31,824 21,166 10,861 206,436 187,165 -83.20%
-
Tax Rate 27.19% 31.93% 32.99% 35.55% 34.53% 17.35% 14.82% -
Total Cost 170,204 674,689 490,303 327,450 163,916 519,646 336,424 -36.53%
-
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 25,365 88,777 88,777 63,412 - 164,872 114,142 -63.34%
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 3.35% 11.67% 7.79% 5.00% 2.39% 46.51% 39.25% -
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 73.51 288.06 207.98 138.70 69.61 299.90 218.72 -51.69%
EPS 5.09 18.32 12.55 8.34 4.28 81.38 73.79 -83.20%
DPS 10.00 35.00 35.00 25.00 0.00 65.00 45.00 -63.34%
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 73.51 288.06 207.98 138.70 69.61 299.90 218.72 -51.69%
EPS 5.09 18.32 12.55 8.34 4.28 81.38 73.79 -83.20%
DPS 10.00 35.00 35.00 25.00 0.00 65.00 45.00 -63.34%
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 6.39 1.66 2.32 3.24 6.69 1.58 2.14 107.49%
P/EPS 92.29 26.04 38.42 53.93 108.83 5.82 6.36 495.89%
EY 1.08 3.84 2.60 1.85 0.92 17.17 15.73 -83.26%
DY 2.13 7.34 7.26 5.56 0.00 13.71 9.59 -63.35%
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 6.33 1.63 2.26 3.61 6.75 1.53 2.15 105.55%
P/EPS 91.30 25.60 37.46 59.92 109.76 5.65 6.37 491.00%
EY 1.10 3.91 2.67 1.67 0.91 17.69 15.70 -83.03%
DY 2.15 7.46 7.45 5.00 0.00 14.13 9.57 -63.07%
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