[ATLAN] QoQ Annualized Quarter Result on 28-Feb-2011 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
29-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
28-Feb-2011 [#4]
Profit Trend
QoQ- -54.09%
YoY- -65.45%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 703,189 699,638 709,168 744,789 718,869 703,050 703,848 -0.06%
PBT 191,458 252,004 435,988 73,700 105,250 118,306 137,204 24.84%
Tax -32,680 -38,142 -57,324 -23,435 -19,773 -17,564 -14,052 75.44%
NP 158,778 213,862 378,664 50,265 85,477 100,742 123,152 18.44%
-
NP to SH 146,140 202,542 368,940 30,182 65,741 80,114 96,832 31.54%
-
Tax Rate 17.07% 15.14% 13.15% 31.80% 18.79% 14.85% 10.24% -
Total Cost 544,410 485,776 330,504 694,524 633,392 602,308 580,696 -4.20%
-
Net Worth 403,237 403,168 395,652 314,103 345,266 345,106 322,773 15.98%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 13,441 20,158 - 42,379 33,119 24,650 48,175 -57.26%
Div Payout % 9.20% 9.95% - 140.41% 50.38% 30.77% 49.75% -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 403,237 403,168 395,652 314,103 345,266 345,106 322,773 15.98%
NOSH 252,023 251,980 252,008 249,288 248,392 246,504 240,875 3.05%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 22.58% 30.57% 53.40% 6.75% 11.89% 14.33% 17.50% -
ROE 36.24% 50.24% 93.25% 9.61% 19.04% 23.21% 30.00% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 279.02 277.66 281.41 298.77 289.41 285.21 292.20 -3.02%
EPS 57.99 80.38 146.40 12.11 26.47 32.50 40.20 27.64%
DPS 5.33 8.00 0.00 17.00 13.33 10.00 20.00 -58.55%
NAPS 1.60 1.60 1.57 1.26 1.39 1.40 1.34 12.53%
Adjusted Per Share Value based on latest NOSH - 252,131
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 277.23 275.83 279.59 293.63 283.41 277.17 277.49 -0.06%
EPS 57.61 79.85 145.45 11.90 25.92 31.58 38.18 31.52%
DPS 5.30 7.95 0.00 16.71 13.06 9.72 18.99 -57.25%
NAPS 1.5897 1.5895 1.5598 1.2383 1.3612 1.3606 1.2725 15.97%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 3.05 3.18 3.33 3.32 3.15 3.18 3.25 -
P/RPS 1.09 1.15 1.18 1.11 1.09 1.11 1.11 -1.20%
P/EPS 5.26 3.96 2.27 27.42 11.90 9.78 8.08 -24.86%
EY 19.01 25.28 43.96 3.65 8.40 10.22 12.37 33.13%
DY 1.75 2.52 0.00 5.12 4.23 3.14 6.15 -56.70%
P/NAPS 1.91 1.99 2.12 2.63 2.27 2.27 2.43 -14.81%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 12/01/12 13/10/11 14/07/11 29/04/11 26/01/11 27/10/10 22/06/10 -
Price 2.96 3.00 3.32 3.37 3.25 3.19 3.20 -
P/RPS 1.06 1.08 1.18 1.13 1.12 1.12 1.10 -2.43%
P/EPS 5.10 3.73 2.27 27.83 12.28 9.82 7.96 -25.66%
EY 19.59 26.79 44.10 3.59 8.14 10.19 12.56 34.45%
DY 1.80 2.67 0.00 5.04 4.10 3.13 6.25 -56.35%
P/NAPS 1.85 1.88 2.11 2.67 2.34 2.28 2.39 -15.68%

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