[ATLAN] QoQ TTM Result on 31-May-2015 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
15-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-May-2015 [#1]
Profit Trend
QoQ- 4.62%
YoY- -33.79%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 768,058 775,616 757,522 740,545 730,656 733,425 761,286 0.59%
PBT 83,064 84,656 79,516 85,211 82,213 90,836 118,211 -21.01%
Tax -27,030 -25,847 -24,898 -25,645 -26,248 -30,936 -31,776 -10.24%
NP 56,034 58,809 54,618 59,566 55,965 59,900 86,435 -25.15%
-
NP to SH 42,812 45,920 42,914 46,578 44,521 49,150 74,091 -30.69%
-
Tax Rate 32.54% 30.53% 31.31% 30.10% 31.93% 34.06% 26.88% -
Total Cost 712,024 716,807 702,904 680,979 674,691 673,525 674,851 3.64%
-
Net Worth 395,693 385,547 390,620 385,547 398,230 408,556 253,817 34.55%
Dividend
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div 44,388 44,388 69,764 114,195 88,830 139,560 177,596 -60.42%
Div Payout % 103.68% 96.67% 162.57% 245.17% 199.53% 283.95% 239.70% -
Equity
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 395,693 385,547 390,620 385,547 398,230 408,556 253,817 34.55%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 7.30% 7.58% 7.21% 8.04% 7.66% 8.17% 11.35% -
ROE 10.82% 11.91% 10.99% 12.08% 11.18% 12.03% 29.19% -
Per Share
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 302.80 305.78 298.65 291.96 288.06 289.02 299.93 0.63%
EPS 16.88 18.10 16.92 18.36 17.55 19.37 29.19 -30.65%
DPS 17.50 17.50 27.50 45.00 35.00 55.00 70.00 -60.41%
NAPS 1.56 1.52 1.54 1.52 1.57 1.61 1.00 34.61%
Adjusted Per Share Value based on latest NOSH - 253,650
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 302.80 305.78 298.65 291.96 288.06 289.15 300.13 0.59%
EPS 16.88 18.10 16.92 18.36 17.55 19.38 29.21 -30.69%
DPS 17.50 17.50 27.50 45.00 35.00 55.02 70.02 -60.42%
NAPS 1.56 1.52 1.54 1.52 1.57 1.6107 1.0007 34.55%
Price Multiplier on Financial Quarter End Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 4.37 4.38 4.56 4.70 4.77 4.82 4.50 -
P/RPS 1.44 1.43 1.53 1.61 1.66 1.67 1.50 -2.69%
P/EPS 25.89 24.19 26.95 25.59 27.18 24.89 15.42 41.39%
EY 3.86 4.13 3.71 3.91 3.68 4.02 6.49 -29.34%
DY 4.00 4.00 6.03 9.57 7.34 11.41 15.56 -59.67%
P/NAPS 2.80 2.88 2.96 3.09 3.04 2.99 4.50 -27.17%
Price Multiplier on Announcement Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date - 14/01/16 13/10/15 15/07/15 29/04/15 14/01/15 14/10/14 -
Price 0.00 4.38 4.59 4.65 4.69 4.70 5.00 -
P/RPS 0.00 1.43 1.54 1.59 1.63 1.63 1.67 -
P/EPS 0.00 24.19 27.13 25.32 26.72 24.27 17.13 -
EY 0.00 4.13 3.69 3.95 3.74 4.12 5.84 -
DY 0.00 4.00 5.99 9.68 7.46 11.70 14.00 -
P/NAPS 0.00 2.88 2.98 3.06 2.99 2.92 5.00 -

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