[ATLAN] YoY TTM Result on 28-Feb-2013 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
28-Feb-2013 [#4]
Profit Trend
QoQ- 14.08%
YoY- -34.08%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 768,058 730,656 760,688 791,851 722,040 744,789 697,890 1.60%
PBT 83,064 82,213 291,657 120,291 158,969 73,700 112,499 -4.92%
Tax -27,030 -26,248 -50,616 -29,405 -30,066 -23,435 -11,372 15.51%
NP 56,034 55,965 241,041 90,886 128,903 50,265 101,127 -9.36%
-
NP to SH 42,812 44,521 206,434 76,048 115,358 30,181 85,361 -10.85%
-
Tax Rate 32.54% 31.93% 17.35% 24.44% 18.91% 31.80% 10.11% -
Total Cost 712,024 674,691 519,647 700,965 593,137 694,524 596,763 2.98%
-
Net Worth 395,693 398,230 443,887 400,767 251,594 133,629 311,457 4.06%
Dividend
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 44,388 88,830 164,872 55,739 35,228 42,847 47,253 -1.03%
Div Payout % 103.68% 199.53% 79.87% 73.29% 30.54% 141.97% 55.36% -
Equity
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 395,693 398,230 443,887 400,767 251,594 133,629 311,457 4.06%
NOSH 253,650 253,650 253,650 253,650 251,594 252,131 227,340 1.84%
Ratio Analysis
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 7.30% 7.66% 31.69% 11.48% 17.85% 6.75% 14.49% -
ROE 10.82% 11.18% 46.51% 18.98% 45.85% 22.59% 27.41% -
Per Share
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 302.80 288.06 299.90 312.18 286.99 295.40 306.98 -0.22%
EPS 16.88 17.55 81.39 29.98 45.85 11.97 37.55 -12.47%
DPS 17.50 35.00 65.00 22.00 14.00 16.99 20.79 -2.82%
NAPS 1.56 1.57 1.75 1.58 1.00 0.53 1.37 2.18%
Adjusted Per Share Value based on latest NOSH - 253,650
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 302.80 288.06 299.90 312.18 284.66 293.63 275.14 1.60%
EPS 16.88 17.55 81.39 29.98 45.48 11.90 33.65 -10.85%
DPS 17.50 35.00 65.00 22.00 13.89 16.89 18.63 -1.03%
NAPS 1.56 1.57 1.75 1.58 0.9919 0.5268 1.2279 4.06%
Price Multiplier on Financial Quarter End Date
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 4.37 4.77 4.74 4.98 3.58 3.32 3.05 -
P/RPS 1.44 1.66 1.58 1.60 1.25 1.12 0.99 6.44%
P/EPS 25.89 27.18 5.82 16.61 7.81 27.74 8.12 21.30%
EY 3.86 3.68 17.17 6.02 12.81 3.61 12.31 -17.56%
DY 4.00 7.34 13.71 4.42 3.91 5.12 6.81 -8.48%
P/NAPS 2.80 3.04 2.71 3.15 3.58 6.26 2.23 3.86%
Price Multiplier on Announcement Date
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date - 29/04/15 29/04/14 26/04/13 30/04/12 29/04/11 28/04/10 -
Price 0.00 4.69 4.60 4.78 4.20 3.37 3.38 -
P/RPS 0.00 1.63 1.53 1.53 1.46 1.14 1.10 -
P/EPS 0.00 26.72 5.65 15.94 9.16 28.15 9.00 -
EY 0.00 3.74 17.69 6.27 10.92 3.55 11.11 -
DY 0.00 7.46 14.13 4.60 3.33 5.04 6.15 -
P/NAPS 0.00 2.99 2.63 3.03 4.20 6.36 2.47 -

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