[ATLAN] QoQ Cumulative 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- 93.23%
YoY- 1437.4%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 760,688 554,795 351,201 176,853 791,851 578,277 378,809 59.37%
PBT 291,657 256,379 211,230 198,483 120,290 95,269 46,680 240.37%
Tax -50,615 -38,008 -32,274 -25,817 -29,404 -23,241 -14,314 132.63%
NP 241,042 218,371 178,956 172,666 90,886 72,028 32,366 282.76%
-
NP to SH 206,436 187,165 151,564 146,945 76,048 60,908 25,393 305.86%
-
Tax Rate 17.35% 14.82% 15.28% 13.01% 24.44% 24.40% 30.66% -
Total Cost 519,646 336,424 172,245 4,187 700,965 506,249 346,443 31.13%
-
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 164,872 114,142 50,730 50,730 55,803 55,803 55,803 106.31%
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% 39.25% 30.03% 29.41% 18.98% 15.39% 6.50% -
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 299.90 218.72 138.46 69.72 312.18 227.98 149.34 59.37%
EPS 81.38 73.79 59.75 57.93 30.00 24.03 10.02 305.60%
DPS 65.00 45.00 20.00 20.00 22.00 22.00 22.00 106.31%
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 299.90 218.72 138.46 69.72 312.18 227.98 149.34 59.37%
EPS 81.38 73.79 59.75 57.93 30.00 24.03 10.02 305.60%
DPS 65.00 45.00 20.00 20.00 22.00 22.00 22.00 106.31%
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 2.14 3.45 6.88 1.60 2.02 2.98 -34.56%
P/EPS 5.82 6.36 7.98 8.29 16.61 19.16 44.45 -74.31%
EY 17.17 15.73 12.53 12.07 6.02 5.22 2.25 289.05%
DY 13.71 9.59 4.19 4.17 4.42 4.78 4.94 97.85%
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 2.15 3.65 6.96 1.53 2.02 2.97 -35.81%
P/EPS 5.65 6.37 8.45 8.37 15.94 19.16 44.25 -74.73%
EY 17.69 15.70 11.83 11.94 6.27 5.22 2.26 295.71%
DY 14.13 9.57 3.96 4.12 4.60 4.78 4.97 101.07%
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