[ATLAN] QoQ TTM 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- 180.66%
YoY- 553.09%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 760,688 768,369 764,244 788,959 791,851 772,925 751,030 0.85%
PBT 291,657 281,400 284,840 299,803 120,291 110,646 79,648 138.13%
Tax -50,616 -44,172 -47,365 -48,340 -29,405 -28,798 -25,309 58.93%
NP 241,041 237,228 237,475 251,463 90,886 81,848 54,339 170.71%
-
NP to SH 206,434 202,303 202,218 213,435 76,048 66,662 39,480 202.17%
-
Tax Rate 17.35% 15.70% 16.63% 16.12% 24.44% 26.03% 31.78% -
Total Cost 519,647 531,141 526,769 537,496 700,965 691,077 696,691 -17.79%
-
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 81,168 55,739 80,898 80,898 60.95%
Div Payout % 79.87% 56.42% 25.09% 38.03% 73.29% 121.36% 204.91% -
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% 30.87% 31.07% 31.87% 11.48% 10.59% 7.24% -
ROE 46.51% 42.42% 40.06% 42.71% 18.98% 16.85% 10.11% -
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 299.90 302.92 301.30 311.04 312.18 304.72 296.09 0.85%
EPS 81.39 79.76 79.72 84.15 29.98 26.28 15.56 202.24%
DPS 65.00 45.00 20.00 32.00 22.00 32.00 32.00 60.59%
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 299.90 302.92 301.30 311.04 312.18 304.72 296.09 0.85%
EPS 81.39 79.76 79.72 84.15 29.98 26.28 15.56 202.24%
DPS 65.00 45.00 20.00 32.00 22.00 32.00 32.00 60.59%
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 1.55 1.58 1.54 1.60 1.51 1.50 3.53%
P/EPS 5.82 5.88 5.98 5.70 16.61 17.50 28.59 -65.49%
EY 17.17 17.01 16.71 17.53 6.02 5.71 3.50 189.55%
DY 13.71 9.59 4.19 6.67 4.42 6.96 7.19 53.95%
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 1.55 1.68 1.56 1.53 1.51 1.50 1.33%
P/EPS 5.65 5.89 6.33 5.76 15.94 17.50 28.46 -66.06%
EY 17.69 16.97 15.79 17.35 6.27 5.71 3.51 194.82%
DY 14.13 9.57 3.96 6.60 4.60 6.96 7.22 56.65%
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