Highlights

[ATLAN] YoY Quarter Result on 2011-08-31 [#2]

Stock [ATLAN]: ATLAN HOLDINGS BHD
Announcement Date 13-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2012
Quarter 31-Aug-2011  [#2]
Profit Trend QoQ -     -90.20%    YoY -     -42.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 175,227 174,349 199,064 172,527 175,563 161,956 162,800 1.23%
  YoY % 0.50% -12.42% 15.38% -1.73% 8.40% -0.52% -
  Horiz. % 107.63% 107.09% 122.28% 105.97% 107.84% 99.48% 100.00%
PBT 18,452 12,747 27,710 17,005 24,853 39,372 37,175 -11.01%
  YoY % 44.76% -54.00% 62.95% -31.58% -36.88% 5.91% -
  Horiz. % 49.64% 34.29% 74.54% 45.74% 66.85% 105.91% 100.00%
Tax -6,759 -6,457 -7,432 -4,740 -5,269 -4,047 -3,510 11.53%
  YoY % -4.68% 13.12% -56.79% 10.04% -30.20% -15.30% -
  Horiz. % 192.56% 183.96% 211.74% 135.04% 150.11% 115.30% 100.00%
NP 11,693 6,290 20,278 12,265 19,584 35,325 33,665 -16.15%
  YoY % 85.90% -68.98% 65.33% -37.37% -44.56% 4.93% -
  Horiz. % 34.73% 18.68% 60.23% 36.43% 58.17% 104.93% 100.00%
NP to SH 10,305 4,619 15,836 9,037 15,849 31,739 33,723 -17.92%
  YoY % 123.10% -70.83% 75.24% -42.98% -50.06% -5.88% -
  Horiz. % 30.56% 13.70% 46.96% 26.80% 47.00% 94.12% 100.00%
Tax Rate 36.63 % 50.66 % 26.82 % 27.87 % 21.20 % 10.28 % 9.44 % 25.34%
  YoY % -27.69% 88.89% -3.77% 31.46% 106.23% 8.90% -
  Horiz. % 388.03% 536.65% 284.11% 295.23% 224.58% 108.90% 100.00%
Total Cost 163,534 168,059 178,786 160,262 155,979 126,631 129,135 4.01%
  YoY % -2.69% -6.00% 11.56% 2.75% 23.18% -1.94% -
  Horiz. % 126.64% 130.14% 138.45% 124.10% 120.79% 98.06% 100.00%
Net Worth 423,595 504,763 390,620 402,763 352,759 282,440 313,702 5.13%
  YoY % -16.08% 29.22% -3.01% 14.17% 24.90% -9.97% -
  Horiz. % 135.03% 160.91% 124.52% 128.39% 112.45% 90.03% 100.00%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 63,412 - 30,438 10,069 - 2,031 - -
  YoY % 0.00% 0.00% 202.29% 0.00% 0.00% 0.00% -
  Horiz. % 3,120.78% 0.00% 1,497.97% 495.54% 0.00% 100.00% -
Div Payout % 615.36 % - % 192.21 % 111.42 % - % 6.40 % - % -
  YoY % 0.00% 0.00% 72.51% 0.00% 0.00% 0.00% -
  Horiz. % 9,615.00% 0.00% 3,003.28% 1,740.94% 0.00% 100.00% -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 423,595 504,763 390,620 402,763 352,759 282,440 313,702 5.13%
  YoY % -16.08% 29.22% -3.01% 14.17% 24.90% -9.97% -
  Horiz. % 135.03% 160.91% 124.52% 128.39% 112.45% 90.03% 100.00%
NOSH 253,650 253,650 253,650 251,727 251,971 203,194 230,663 1.60%
  YoY % 0.00% 0.00% 0.76% -0.10% 24.00% -11.91% -
  Horiz. % 109.97% 109.97% 109.97% 109.13% 109.24% 88.09% 100.00%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 6.67 % 3.61 % 10.19 % 7.11 % 11.15 % 21.81 % 20.68 % -17.18%
  YoY % 84.76% -64.57% 43.32% -36.23% -48.88% 5.46% -
  Horiz. % 32.25% 17.46% 49.27% 34.38% 53.92% 105.46% 100.00%
ROE 2.43 % 0.92 % 4.05 % 2.24 % 4.49 % 11.24 % 10.75 % -21.94%
  YoY % 164.13% -77.28% 80.80% -50.11% -60.05% 4.56% -
  Horiz. % 22.60% 8.56% 37.67% 20.84% 41.77% 104.56% 100.00%
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 69.08 68.74 78.48 68.54 69.68 79.70 70.58 -0.36%
  YoY % 0.49% -12.41% 14.50% -1.64% -12.57% 12.92% -
  Horiz. % 97.87% 97.39% 111.19% 97.11% 98.72% 112.92% 100.00%
EPS 4.06 1.82 6.24 3.59 6.29 15.62 14.59 -19.19%
  YoY % 123.08% -70.83% 73.82% -42.93% -59.73% 7.06% -
  Horiz. % 27.83% 12.47% 42.77% 24.61% 43.11% 107.06% 100.00%
DPS 25.00 0.00 12.00 4.00 0.00 1.00 0.00 -
  YoY % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,500.00% 0.00% 1,200.00% 400.00% 0.00% 100.00% -
NAPS 1.6700 1.9900 1.5400 1.6000 1.4000 1.3900 1.3600 3.48%
  YoY % -16.08% 29.22% -3.75% 14.29% 0.72% 2.21% -
  Horiz. % 122.79% 146.32% 113.24% 117.65% 102.94% 102.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 253,650
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 69.08 68.74 78.48 68.02 69.21 63.85 64.18 1.23%
  YoY % 0.49% -12.41% 15.38% -1.72% 8.39% -0.51% -
  Horiz. % 107.63% 107.11% 122.28% 105.98% 107.84% 99.49% 100.00%
EPS 4.06 1.82 6.24 3.56 6.25 12.51 13.30 -17.94%
  YoY % 123.08% -70.83% 75.28% -43.04% -50.04% -5.94% -
  Horiz. % 30.53% 13.68% 46.92% 26.77% 46.99% 94.06% 100.00%
DPS 25.00 0.00 12.00 3.97 0.00 0.80 0.00 -
  YoY % 0.00% 0.00% 202.27% 0.00% 0.00% 0.00% -
  Horiz. % 3,125.00% 0.00% 1,500.00% 496.25% 0.00% 100.00% -
NAPS 1.6700 1.9900 1.5400 1.5879 1.3907 1.1135 1.2368 5.13%
  YoY % -16.08% 29.22% -3.02% 14.18% 24.89% -9.97% -
  Horiz. % 135.03% 160.90% 124.51% 128.39% 112.44% 90.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 4.5000 4.7700 4.4500 3.1800 3.1800 2.8200 2.9500 -
P/RPS 6.51 6.94 5.67 4.64 4.56 3.54 4.18 7.66%
  YoY % -6.20% 22.40% 22.20% 1.75% 28.81% -15.31% -
  Horiz. % 155.74% 166.03% 135.65% 111.00% 109.09% 84.69% 100.00%
P/EPS 110.76 261.94 71.28 88.58 50.56 18.05 20.18 32.80%
  YoY % -57.72% 267.48% -19.53% 75.20% 180.11% -10.56% -
  Horiz. % 548.86% 1,298.02% 353.22% 438.95% 250.55% 89.44% 100.00%
EY 0.90 0.38 1.40 1.13 1.98 5.54 4.96 -24.75%
  YoY % 136.84% -72.86% 23.89% -42.93% -64.26% 11.69% -
  Horiz. % 18.15% 7.66% 28.23% 22.78% 39.92% 111.69% 100.00%
DY 5.56 0.00 2.70 1.26 0.00 0.35 0.00 -
  YoY % 0.00% 0.00% 114.29% 0.00% 0.00% 0.00% -
  Horiz. % 1,588.57% 0.00% 771.43% 360.00% 0.00% 100.00% -
P/NAPS 2.69 2.40 2.89 1.99 2.27 2.03 2.17 3.64%
  YoY % 12.08% -16.96% 45.23% -12.33% 11.82% -6.45% -
  Horiz. % 123.96% 110.60% 133.18% 91.71% 104.61% 93.55% 100.00%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 14/10/14 16/10/13 08/10/12 13/10/11 27/10/10 28/10/09 30/10/08 -
Price 5.0000 5.0500 4.4300 3.0000 3.1900 2.9000 2.5800 -
P/RPS 7.24 7.35 5.64 4.38 4.58 3.64 3.66 12.03%
  YoY % -1.50% 30.32% 28.77% -4.37% 25.82% -0.55% -
  Horiz. % 197.81% 200.82% 154.10% 119.67% 125.14% 99.45% 100.00%
P/EPS 123.07 277.32 70.96 83.57 50.72 18.57 17.65 38.20%
  YoY % -55.62% 290.81% -15.09% 64.77% 173.13% 5.21% -
  Horiz. % 697.28% 1,571.22% 402.04% 473.48% 287.37% 105.21% 100.00%
EY 0.81 0.36 1.41 1.20 1.97 5.39 5.67 -27.69%
  YoY % 125.00% -74.47% 17.50% -39.09% -63.45% -4.94% -
  Horiz. % 14.29% 6.35% 24.87% 21.16% 34.74% 95.06% 100.00%
DY 5.00 0.00 2.71 1.33 0.00 0.34 0.00 -
  YoY % 0.00% 0.00% 103.76% 0.00% 0.00% 0.00% -
  Horiz. % 1,470.59% 0.00% 797.06% 391.18% 0.00% 100.00% -
P/NAPS 2.99 2.54 2.88 1.88 2.28 2.09 1.90 7.85%
  YoY % 17.72% -11.81% 53.19% -17.54% 9.09% 10.00% -
  Horiz. % 157.37% 133.68% 151.58% 98.95% 120.00% 110.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

372  290  639  1163 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195-0.005 
 SAPNRG 0.12+0.005 
 BINTAI 0.845+0.05 
 VIVOCOM 1.13+0.12 
 KANGER 0.19+0.005 
 BIOHLDG 0.31-0.005 
 ASB 0.17+0.005 
 SOLUTN 1.29+0.02 
 TDM 0.285+0.02 
 KNM 0.205+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS