[ATLAN] QoQ TTM Result on 30-Nov-2013 [#3]

Announcement Date
15-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- 0.04%
YoY- 203.48%
View:
Show?
TTM Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 761,286 760,408 760,688 768,369 764,244 788,959 791,851 -2.58%
PBT 118,211 112,506 291,657 281,400 284,840 299,803 120,291 -1.15%
Tax -31,776 -31,474 -50,616 -44,172 -47,365 -48,340 -29,405 5.29%
NP 86,435 81,032 241,041 237,228 237,475 251,463 90,886 -3.28%
-
NP to SH 74,091 70,350 206,434 202,303 202,218 213,435 76,048 -1.71%
-
Tax Rate 26.88% 27.98% 17.35% 15.70% 16.63% 16.12% 24.44% -
Total Cost 674,851 679,376 519,647 531,141 526,769 537,496 700,965 -2.49%
-
Net Worth 253,817 454,233 443,887 476,861 504,763 499,690 400,767 -26.19%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 177,596 114,142 164,872 114,142 50,730 81,168 55,739 116.07%
Div Payout % 239.70% 162.25% 79.87% 56.42% 25.09% 38.03% 73.29% -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 253,817 454,233 443,887 476,861 504,763 499,690 400,767 -26.19%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 11.35% 10.66% 31.69% 30.87% 31.07% 31.87% 11.48% -
ROE 29.19% 15.49% 46.51% 42.42% 40.06% 42.71% 18.98% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 299.93 299.65 299.90 302.92 301.30 311.04 312.18 -2.62%
EPS 29.19 27.72 81.39 79.76 79.72 84.15 29.98 -1.75%
DPS 70.00 45.00 65.00 45.00 20.00 32.00 22.00 115.87%
NAPS 1.00 1.79 1.75 1.88 1.99 1.97 1.58 -26.22%
Adjusted Per Share Value based on latest NOSH - 253,650
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 300.13 299.79 299.90 302.92 301.30 311.04 312.18 -2.58%
EPS 29.21 27.74 81.39 79.76 79.72 84.15 29.98 -1.71%
DPS 70.02 45.00 65.00 45.00 20.00 32.00 22.00 115.91%
NAPS 1.0007 1.7908 1.75 1.88 1.99 1.97 1.58 -26.18%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 4.50 4.66 4.74 4.69 4.77 4.80 4.98 -
P/RPS 1.50 1.56 1.58 1.55 1.58 1.54 1.60 -4.20%
P/EPS 15.42 16.81 5.82 5.88 5.98 5.70 16.61 -4.82%
EY 6.49 5.95 17.17 17.01 16.71 17.53 6.02 5.12%
DY 15.56 9.66 13.71 9.59 4.19 6.67 4.42 130.88%
P/NAPS 4.50 2.60 2.71 2.49 2.40 2.44 3.15 26.76%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 14/10/14 16/07/14 29/04/14 15/01/14 16/10/13 26/06/13 26/04/13 -
Price 5.00 4.70 4.60 4.70 5.05 4.85 4.78 -
P/RPS 1.67 1.57 1.53 1.55 1.68 1.56 1.53 5.99%
P/EPS 17.13 16.95 5.65 5.89 6.33 5.76 15.94 4.90%
EY 5.84 5.90 17.69 16.97 15.79 17.35 6.27 -4.61%
DY 14.00 9.57 14.13 9.57 3.96 6.60 4.60 109.58%
P/NAPS 5.00 2.63 2.63 2.50 2.54 2.46 3.03 39.51%

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