[ATLAN] QoQ 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- 870.57%
YoY- 1437.4%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 205,893 203,593 174,349 176,853 213,574 199,468 199,064 2.28%
PBT 35,278 45,149 12,747 198,483 25,021 48,589 27,710 17.51%
Tax -12,607 -5,735 -6,457 -25,817 -6,163 -8,928 -7,432 42.37%
NP 22,671 39,414 6,290 172,666 18,858 39,661 20,278 7.74%
-
NP to SH 19,271 35,599 4,619 146,945 15,140 35,514 15,836 14.02%
-
Tax Rate 35.74% 12.70% 50.66% 13.01% 24.63% 18.37% 26.82% -
Total Cost 183,222 164,179 168,059 4,187 194,716 159,807 178,786 1.65%
-
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 50,730 63,412 - 50,730 - - 30,438 40.70%
Div Payout % 263.25% 178.13% - 34.52% - - 192.21% -
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 11.01% 19.36% 3.61% 97.63% 8.83% 19.88% 10.19% -
ROE 4.34% 7.47% 0.92% 29.41% 3.78% 8.98% 4.05% -
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 81.17 80.27 68.74 69.72 84.20 78.64 78.48 2.27%
EPS 7.60 14.03 1.82 57.93 5.97 14.00 6.24 14.08%
DPS 20.00 25.00 0.00 20.00 0.00 0.00 12.00 40.70%
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 81.17 80.27 68.74 69.72 84.20 78.64 78.48 2.27%
EPS 7.60 14.03 1.82 57.93 5.97 14.00 6.24 14.08%
DPS 20.00 25.00 0.00 20.00 0.00 0.00 12.00 40.70%
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 5.84 5.84 6.94 6.88 5.91 5.85 5.67 1.99%
P/EPS 62.39 33.42 261.94 8.29 83.43 32.85 71.28 -8.52%
EY 1.60 2.99 0.38 12.07 1.20 3.04 1.40 9.33%
DY 4.22 5.33 0.00 4.17 0.00 0.00 2.70 34.78%
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 5.67 5.86 7.35 6.96 5.68 5.85 5.64 0.35%
P/EPS 60.55 33.49 277.32 8.37 80.08 32.85 70.96 -10.06%
EY 1.65 2.99 0.36 11.94 1.25 3.04 1.41 11.07%
DY 4.35 5.32 0.00 4.12 0.00 0.00 2.71 37.21%
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