[ATLAN] YoY Cumulative 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- 93.23%
YoY- 1437.4%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 231,770 186,462 176,573 176,853 179,745 177,292 175,962 4.69%
PBT 25,990 22,330 19,332 198,483 18,971 108,997 34,301 -4.51%
Tax -5,672 -6,072 -6,675 -25,817 -6,882 -14,331 -3,513 8.30%
NP 20,318 16,258 12,657 172,666 12,089 94,666 30,788 -6.68%
-
NP to SH 15,681 12,918 10,861 146,945 9,558 92,235 24,208 -6.97%
-
Tax Rate 21.82% 27.19% 34.53% 13.01% 36.28% 13.15% 10.24% -
Total Cost 211,452 170,204 163,916 4,187 167,656 82,626 145,174 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 31,706 25,365 - 50,730 25,301 - 12,043 17.49%
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 3.66% 3.35% 2.39% 29.41% 2.41% 23.31% 7.50% -
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 91.37 73.51 69.61 69.72 71.04 70.35 73.05 3.79%
EPS 6.18 5.09 4.28 57.93 3.78 36.60 10.05 -7.77%
DPS 12.50 10.00 0.00 20.00 10.00 0.00 5.00 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 91.37 73.51 69.61 69.72 70.86 69.90 69.37 4.69%
EPS 6.18 5.09 4.28 57.93 3.77 36.36 9.54 -6.97%
DPS 12.50 10.00 0.00 20.00 9.97 0.00 4.75 17.48%
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 5.69 6.39 6.69 6.88 6.40 4.73 4.45 4.17%
P/EPS 84.11 92.29 108.83 8.29 120.44 9.10 32.34 17.25%
EY 1.19 1.08 0.92 12.07 0.83 10.99 3.09 -14.69%
DY 2.40 2.13 0.00 4.17 2.20 0.00 1.54 7.66%
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 5.69 6.33 6.75 6.96 6.12 4.72 4.38 4.45%
P/EPS 84.11 91.30 109.76 8.37 115.15 9.07 31.84 17.55%
EY 1.19 1.10 0.91 11.94 0.87 11.02 3.14 -14.91%
DY 2.40 2.15 0.00 4.12 2.30 0.00 1.56 7.43%
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