[ATLAN] QoQ TTM 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- 14.08%
YoY- -34.08%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 768,369 764,244 788,959 791,851 772,925 751,030 724,493 3.99%
PBT 281,400 284,840 299,803 120,291 110,646 79,648 68,943 155.18%
Tax -44,172 -47,365 -48,340 -29,405 -28,798 -25,309 -22,617 56.18%
NP 237,228 237,475 251,463 90,886 81,848 54,339 46,326 196.79%
-
NP to SH 202,303 202,218 213,435 76,048 66,662 39,480 32,681 236.76%
-
Tax Rate 15.70% 16.63% 16.12% 24.44% 26.03% 31.78% 32.81% -
Total Cost 531,141 526,769 537,496 700,965 691,077 696,691 678,167 -15.02%
-
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 81,168 55,739 80,898 80,898 60,529 52.57%
Div Payout % 56.42% 25.09% 38.03% 73.29% 121.36% 204.91% 185.21% -
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 30.87% 31.07% 31.87% 11.48% 10.59% 7.24% 6.39% -
ROE 42.42% 40.06% 42.71% 18.98% 16.85% 10.11% 8.23% -
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 302.92 301.30 311.04 312.18 304.72 296.09 286.35 3.81%
EPS 79.76 79.72 84.15 29.98 26.28 15.56 12.92 236.15%
DPS 45.00 20.00 32.00 22.00 32.00 32.00 24.00 51.99%
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 302.92 301.30 311.04 312.18 304.72 296.09 285.63 3.99%
EPS 79.76 79.72 84.15 29.98 26.28 15.56 12.88 236.84%
DPS 45.00 20.00 32.00 22.00 32.00 32.00 23.86 52.59%
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 1.55 1.58 1.54 1.60 1.51 1.50 1.59 -1.68%
P/EPS 5.88 5.98 5.70 16.61 17.50 28.59 35.23 -69.65%
EY 17.01 16.71 17.53 6.02 5.71 3.50 2.84 229.44%
DY 9.59 4.19 6.67 4.42 6.96 7.19 5.27 48.99%
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 1.55 1.68 1.56 1.53 1.51 1.50 1.52 1.31%
P/EPS 5.89 6.33 5.76 15.94 17.50 28.46 33.68 -68.69%
EY 16.97 15.79 17.35 6.27 5.71 3.51 2.97 219.26%
DY 9.57 3.96 6.60 4.60 6.96 7.22 5.52 44.26%
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