[ATLAN] QoQ TTM Result on 28-Feb-2014 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
28-Feb-2014 [#4]
Profit Trend
QoQ- 2.04%
YoY- 171.45%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 733,425 761,286 760,408 760,688 768,369 764,244 788,959 -4.74%
PBT 90,836 118,211 112,506 291,657 281,400 284,840 299,803 -54.85%
Tax -30,936 -31,776 -31,474 -50,616 -44,172 -47,365 -48,340 -25.71%
NP 59,900 86,435 81,032 241,041 237,228 237,475 251,463 -61.53%
-
NP to SH 49,150 74,091 70,350 206,434 202,303 202,218 213,435 -62.39%
-
Tax Rate 34.06% 26.88% 27.98% 17.35% 15.70% 16.63% 16.12% -
Total Cost 673,525 674,851 679,376 519,647 531,141 526,769 537,496 16.21%
-
Net Worth 408,556 253,817 454,233 443,887 476,861 504,763 499,690 -12.55%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div 139,560 177,596 114,142 164,872 114,142 50,730 81,168 43.47%
Div Payout % 283.95% 239.70% 162.25% 79.87% 56.42% 25.09% 38.03% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 408,556 253,817 454,233 443,887 476,861 504,763 499,690 -12.55%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 8.17% 11.35% 10.66% 31.69% 30.87% 31.07% 31.87% -
ROE 12.03% 29.19% 15.49% 46.51% 42.42% 40.06% 42.71% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 289.02 299.93 299.65 299.90 302.92 301.30 311.04 -4.77%
EPS 19.37 29.19 27.72 81.39 79.76 79.72 84.15 -62.40%
DPS 55.00 70.00 45.00 65.00 45.00 20.00 32.00 43.43%
NAPS 1.61 1.00 1.79 1.75 1.88 1.99 1.97 -12.57%
Adjusted Per Share Value based on latest NOSH - 253,650
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 289.15 300.13 299.79 299.90 302.92 301.30 311.04 -4.74%
EPS 19.38 29.21 27.74 81.39 79.76 79.72 84.15 -62.39%
DPS 55.02 70.02 45.00 65.00 45.00 20.00 32.00 43.47%
NAPS 1.6107 1.0007 1.7908 1.75 1.88 1.99 1.97 -12.55%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 4.82 4.50 4.66 4.74 4.69 4.77 4.80 -
P/RPS 1.67 1.50 1.56 1.58 1.55 1.58 1.54 5.54%
P/EPS 24.89 15.42 16.81 5.82 5.88 5.98 5.70 166.91%
EY 4.02 6.49 5.95 17.17 17.01 16.71 17.53 -62.50%
DY 11.41 15.56 9.66 13.71 9.59 4.19 6.67 42.98%
P/NAPS 2.99 4.50 2.60 2.71 2.49 2.40 2.44 14.49%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 14/01/15 14/10/14 16/07/14 29/04/14 15/01/14 16/10/13 26/06/13 -
Price 4.70 5.00 4.70 4.60 4.70 5.05 4.85 -
P/RPS 1.63 1.67 1.57 1.53 1.55 1.68 1.56 2.96%
P/EPS 24.27 17.13 16.95 5.65 5.89 6.33 5.76 160.64%
EY 4.12 5.84 5.90 17.69 16.97 15.79 17.35 -61.61%
DY 11.70 14.00 9.57 14.13 9.57 3.96 6.60 46.42%
P/NAPS 2.92 5.00 2.63 2.63 2.50 2.54 2.46 12.09%

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