[ATLAN] YoY Annualized Quarter Result on 31-Aug-2013 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
16-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-Aug-2013 [#2]
Profit Trend
QoQ- -48.43%
YoY- 496.87%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 862,792 757,334 703,600 702,402 757,618 699,638 703,050 3.46%
PBT 93,652 70,174 75,568 422,460 93,360 252,004 118,306 -3.81%
Tax -24,980 -24,168 -26,868 -64,548 -28,628 -38,142 -17,564 6.04%
NP 68,672 46,006 48,700 357,912 64,732 213,862 100,742 -6.18%
-
NP to SH 50,536 35,228 42,332 303,128 50,786 202,542 80,114 -7.38%
-
Tax Rate 26.67% 34.44% 35.55% 15.28% 30.66% 15.14% 14.85% -
Total Cost 794,120 711,328 654,900 344,490 692,886 485,776 602,308 4.71%
-
Net Worth 474,325 390,620 423,595 504,763 390,620 403,168 345,106 5.43%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 63,412 88,777 126,825 101,460 111,606 20,158 24,650 17.03%
Div Payout % 125.48% 252.01% 299.60% 33.47% 219.76% 9.95% 30.77% -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 474,325 390,620 423,595 504,763 390,620 403,168 345,106 5.43%
NOSH 253,650 253,650 253,650 253,650 253,650 251,980 246,504 0.47%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 7.96% 6.07% 6.92% 50.96% 8.54% 30.57% 14.33% -
ROE 10.65% 9.02% 9.99% 60.05% 13.00% 50.24% 23.21% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 340.15 298.57 277.39 276.92 298.69 277.66 285.21 2.97%
EPS 19.92 13.88 16.68 119.50 20.04 80.38 32.50 -7.82%
DPS 25.00 35.00 50.00 40.00 44.00 8.00 10.00 16.48%
NAPS 1.87 1.54 1.67 1.99 1.54 1.60 1.40 4.93%
Adjusted Per Share Value based on latest NOSH - 253,650
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 340.15 298.57 277.39 276.92 298.69 275.83 277.17 3.46%
EPS 19.92 13.88 16.68 119.50 20.04 79.85 31.58 -7.38%
DPS 25.00 35.00 50.00 40.00 44.00 7.95 9.72 17.03%
NAPS 1.87 1.54 1.67 1.99 1.54 1.5895 1.3606 5.43%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 5.08 4.56 4.50 4.77 4.45 3.18 3.18 -
P/RPS 1.49 1.53 1.62 1.72 1.49 1.15 1.11 5.02%
P/EPS 25.50 32.83 26.96 3.99 22.23 3.96 9.78 17.30%
EY 3.92 3.05 3.71 25.05 4.50 25.28 10.22 -14.74%
DY 4.92 7.68 11.11 8.39 9.89 2.52 3.14 7.76%
P/NAPS 2.72 2.96 2.69 2.40 2.89 1.99 2.27 3.05%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 13/10/16 13/10/15 14/10/14 16/10/13 08/10/12 13/10/11 27/10/10 -
Price 4.86 4.59 5.00 5.05 4.43 3.00 3.19 -
P/RPS 1.43 1.54 1.80 1.82 1.48 1.08 1.12 4.15%
P/EPS 24.39 33.05 29.96 4.23 22.13 3.73 9.82 16.35%
EY 4.10 3.03 3.34 23.66 4.52 26.79 10.19 -14.06%
DY 5.14 7.63 10.00 7.92 9.93 2.67 3.13 8.61%
P/NAPS 2.60 2.98 2.99 2.54 2.88 1.88 2.28 2.21%

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