[ATLAN] YoY Cumulative 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- 3.14%
YoY- 496.87%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 431,396 378,667 351,800 351,201 378,809 349,819 351,525 3.46%
PBT 46,826 35,087 37,784 211,230 46,680 126,002 59,153 -3.81%
Tax -12,490 -12,084 -13,434 -32,274 -14,314 -19,071 -8,782 6.04%
NP 34,336 23,003 24,350 178,956 32,366 106,931 50,371 -6.18%
-
NP to SH 25,268 17,614 21,166 151,564 25,393 101,271 40,057 -7.38%
-
Tax Rate 26.67% 34.44% 35.55% 15.28% 30.66% 15.14% 14.85% -
Total Cost 397,060 355,664 327,450 172,245 346,443 242,888 301,154 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 31,706 44,388 63,412 50,730 55,803 10,079 12,325 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 5.33% 4.51% 5.00% 30.03% 6.50% 25.12% 11.61% -
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 170.08 149.29 138.70 138.46 149.34 138.83 142.60 2.97%
EPS 9.96 6.94 8.34 59.75 10.02 40.19 16.25 -7.82%
DPS 12.50 17.50 25.00 20.00 22.00 4.00 5.00 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 170.08 149.29 138.70 138.46 149.34 137.91 138.59 3.46%
EPS 9.96 6.94 8.34 59.75 10.02 39.93 15.79 -7.38%
DPS 12.50 17.50 25.00 20.00 22.00 3.97 4.86 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 2.99 3.05 3.24 3.45 2.98 2.29 2.23 5.00%
P/EPS 51.00 65.67 53.93 7.98 44.45 7.91 19.57 17.29%
EY 1.96 1.52 1.85 12.53 2.25 12.64 5.11 -14.74%
DY 2.46 3.84 5.56 4.19 4.94 1.26 1.57 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 2.86 3.07 3.61 3.65 2.97 2.16 2.24 4.15%
P/EPS 48.79 66.10 59.92 8.45 44.25 7.46 19.63 16.37%
EY 2.05 1.51 1.67 11.83 2.26 13.40 5.09 -14.05%
DY 2.57 3.81 5.00 3.96 4.97 1.33 1.57 8.55%
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