[ATLAN] YoY TTM 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- 180.66%
YoY- 553.09%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 816,728 740,545 760,408 788,959 724,493 746,119 715,474 2.22%
PBT 99,383 85,211 112,506 299,803 68,943 148,396 124,738 -3.71%
Tax -29,720 -25,645 -31,474 -48,340 -22,617 -34,253 -10,832 18.30%
NP 69,663 59,566 81,032 251,463 46,326 114,143 113,906 -7.86%
-
NP to SH 52,704 46,578 70,350 213,435 32,681 98,208 94,377 -9.24%
-
Tax Rate 29.90% 30.10% 27.98% 16.12% 32.81% 23.08% 8.68% -
Total Cost 747,065 680,979 679,376 537,496 678,167 631,976 601,568 3.67%
-
Net Worth 428,668 385,547 454,233 499,690 397,227 395,652 322,773 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 31,706 114,195 114,142 81,168 60,529 42,847 35,457 -1.84%
Div Payout % 60.16% 245.17% 162.25% 38.03% 185.21% 43.63% 37.57% -
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 428,668 385,547 454,233 499,690 397,227 395,652 322,773 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 8.53% 8.04% 10.66% 31.87% 6.39% 15.30% 15.92% -
ROE 12.29% 12.08% 15.49% 42.71% 8.23% 24.82% 29.24% -
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 321.99 291.96 299.65 311.04 286.35 296.07 297.03 1.35%
EPS 20.78 18.36 27.72 84.15 12.92 38.97 39.18 -10.02%
DPS 12.50 45.00 45.00 32.00 24.00 17.00 14.72 -2.68%
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 321.99 291.96 299.79 311.04 285.63 294.15 282.07 2.22%
EPS 20.78 18.36 27.74 84.15 12.88 38.72 37.21 -9.24%
DPS 12.50 45.00 45.00 32.00 23.86 16.89 13.98 -1.84%
NAPS 1.69 1.52 1.7908 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 1.61 1.61 1.56 1.54 1.59 1.12 1.09 6.71%
P/EPS 25.03 25.59 16.81 5.70 35.23 8.55 8.29 20.20%
EY 4.00 3.91 5.95 17.53 2.84 11.70 12.06 -16.78%
DY 2.40 9.57 9.66 6.67 5.27 5.11 4.53 -10.03%
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 1.61 1.59 1.57 1.56 1.52 1.12 1.08 6.87%
P/EPS 25.03 25.32 16.95 5.76 33.68 8.52 8.17 20.49%
EY 4.00 3.95 5.90 17.35 2.97 11.74 12.24 -16.99%
DY 2.40 9.68 9.57 6.60 5.52 5.12 4.60 -10.26%
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