[ATLAN] QoQ TTM Result on 31-May-2014 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
16-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-May-2014 [#1]
Profit Trend
QoQ- -65.92%
YoY- -67.04%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 730,656 733,425 761,286 760,408 760,688 768,369 764,244 -2.95%
PBT 82,213 90,836 118,211 112,506 291,657 281,400 284,840 -56.42%
Tax -26,248 -30,936 -31,776 -31,474 -50,616 -44,172 -47,365 -32.60%
NP 55,965 59,900 86,435 81,032 241,041 237,228 237,475 -61.94%
-
NP to SH 44,521 49,150 74,091 70,350 206,434 202,303 202,218 -63.63%
-
Tax Rate 31.93% 34.06% 26.88% 27.98% 17.35% 15.70% 16.63% -
Total Cost 674,691 673,525 674,851 679,376 519,647 531,141 526,769 17.99%
-
Net Worth 398,230 408,556 253,817 454,233 443,887 476,861 504,763 -14.65%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div 88,830 139,560 177,596 114,142 164,872 114,142 50,730 45.42%
Div Payout % 199.53% 283.95% 239.70% 162.25% 79.87% 56.42% 25.09% -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 398,230 408,556 253,817 454,233 443,887 476,861 504,763 -14.65%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 7.66% 8.17% 11.35% 10.66% 31.69% 30.87% 31.07% -
ROE 11.18% 12.03% 29.19% 15.49% 46.51% 42.42% 40.06% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 288.06 289.02 299.93 299.65 299.90 302.92 301.30 -2.95%
EPS 17.55 19.37 29.19 27.72 81.39 79.76 79.72 -63.64%
DPS 35.00 55.00 70.00 45.00 65.00 45.00 20.00 45.36%
NAPS 1.57 1.61 1.00 1.79 1.75 1.88 1.99 -14.65%
Adjusted Per Share Value based on latest NOSH - 253,650
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 288.06 289.15 300.13 299.79 299.90 302.92 301.30 -2.95%
EPS 17.55 19.38 29.21 27.74 81.39 79.76 79.72 -63.64%
DPS 35.00 55.02 70.02 45.00 65.00 45.00 20.00 45.36%
NAPS 1.57 1.6107 1.0007 1.7908 1.75 1.88 1.99 -14.65%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 4.77 4.82 4.50 4.66 4.74 4.69 4.77 -
P/RPS 1.66 1.67 1.50 1.56 1.58 1.55 1.58 3.35%
P/EPS 27.18 24.89 15.42 16.81 5.82 5.88 5.98 175.15%
EY 3.68 4.02 6.49 5.95 17.17 17.01 16.71 -63.63%
DY 7.34 11.41 15.56 9.66 13.71 9.59 4.19 45.46%
P/NAPS 3.04 2.99 4.50 2.60 2.71 2.49 2.40 17.11%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 29/04/15 14/01/15 14/10/14 16/07/14 29/04/14 15/01/14 16/10/13 -
Price 4.69 4.70 5.00 4.70 4.60 4.70 5.05 -
P/RPS 1.63 1.63 1.67 1.57 1.53 1.55 1.68 -1.99%
P/EPS 26.72 24.27 17.13 16.95 5.65 5.89 6.33 161.87%
EY 3.74 4.12 5.84 5.90 17.69 16.97 15.79 -61.81%
DY 7.46 11.70 14.00 9.57 14.13 9.57 3.96 52.70%
P/NAPS 2.99 2.92 5.00 2.63 2.63 2.50 2.54 11.52%

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