[ATLAN] YoY Annualized Quarter 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- 672.91%
YoY- 1437.4%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 927,080 745,848 706,292 707,412 718,980 709,168 703,848 4.69%
PBT 103,960 89,320 77,328 793,932 75,884 435,988 137,204 -4.51%
Tax -22,688 -24,288 -26,700 -103,268 -27,528 -57,324 -14,052 8.30%
NP 81,272 65,032 50,628 690,664 48,356 378,664 123,152 -6.68%
-
NP to SH 62,724 51,672 43,444 587,780 38,232 368,940 96,832 -6.97%
-
Tax Rate 21.82% 27.19% 34.53% 13.01% 36.28% 13.15% 10.24% -
Total Cost 845,808 680,816 655,664 16,748 670,624 330,504 580,696 6.46%
-
Net Worth 428,668 385,547 454,033 499,690 397,227 395,652 322,773 4.83%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 126,825 101,460 - 202,920 101,204 - 48,175 17.48%
Div Payout % 202.20% 196.35% - 34.52% 264.71% - 49.75% -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 428,668 385,547 454,033 499,690 397,227 395,652 322,773 4.83%
NOSH 253,650 253,650 253,650 253,650 253,011 252,008 240,875 0.86%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 8.77% 8.72% 7.17% 97.63% 6.73% 53.40% 17.50% -
ROE 14.63% 13.40% 9.57% 117.63% 9.62% 93.25% 30.00% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 365.50 294.05 278.45 278.89 284.17 281.41 292.20 3.79%
EPS 24.72 20.36 17.12 231.72 15.12 146.40 40.20 -7.77%
DPS 50.00 40.00 0.00 80.00 40.00 0.00 20.00 16.48%
NAPS 1.69 1.52 1.79 1.97 1.57 1.57 1.34 3.93%
Adjusted Per Share Value based on latest NOSH - 253,650
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 365.50 294.05 278.45 278.89 283.45 279.59 277.49 4.69%
EPS 24.72 20.36 17.12 231.72 15.07 145.45 38.18 -6.98%
DPS 50.00 40.00 0.00 80.00 39.90 0.00 18.99 17.49%
NAPS 1.69 1.52 1.79 1.97 1.566 1.5598 1.2725 4.83%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 5.20 4.70 4.66 4.80 4.55 3.33 3.25 -
P/RPS 1.42 1.60 1.67 1.72 1.60 1.18 1.11 4.18%
P/EPS 21.03 23.07 27.21 2.07 30.11 2.27 8.08 17.26%
EY 4.76 4.33 3.68 48.28 3.32 43.96 12.37 -14.70%
DY 9.62 8.51 0.00 16.67 8.79 0.00 6.15 7.73%
P/NAPS 3.08 3.09 2.60 2.44 2.90 2.12 2.43 4.02%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 14/07/16 15/07/15 16/07/14 26/06/13 11/07/12 14/07/11 22/06/10 -
Price 5.20 4.65 4.70 4.85 4.35 3.32 3.20 -
P/RPS 1.42 1.58 1.69 1.74 1.53 1.18 1.10 4.34%
P/EPS 21.03 22.83 27.44 2.09 28.79 2.27 7.96 17.55%
EY 4.76 4.38 3.64 47.78 3.47 44.10 12.56 -14.91%
DY 9.62 8.60 0.00 16.49 9.20 0.00 6.25 7.44%
P/NAPS 3.08 3.06 2.63 2.46 2.77 2.11 2.39 4.31%

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