[ATLAN] QoQ Annualized Quarter Result on 30-Nov-2010 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
30-Nov-2010 [#3]
Profit Trend
QoQ- -17.94%
YoY- -16.84%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 699,638 709,168 744,789 718,869 703,050 703,848 697,890 0.16%
PBT 252,004 435,988 73,700 105,250 118,306 137,204 112,500 70.94%
Tax -38,142 -57,324 -23,435 -19,773 -17,564 -14,052 -9,372 154.25%
NP 213,862 378,664 50,265 85,477 100,742 123,152 103,128 62.40%
-
NP to SH 202,542 368,940 30,182 65,741 80,114 96,832 87,362 74.90%
-
Tax Rate 15.14% 13.15% 31.80% 18.79% 14.85% 10.24% 8.33% -
Total Cost 485,776 330,504 694,524 633,392 602,308 580,696 594,762 -12.59%
-
Net Worth 403,168 395,652 314,103 345,266 345,106 322,773 311,391 18.73%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 20,158 - 42,379 33,119 24,650 48,175 33,846 -29.14%
Div Payout % 9.95% - 140.41% 50.38% 30.77% 49.75% 38.74% -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 403,168 395,652 314,103 345,266 345,106 322,773 311,391 18.73%
NOSH 251,980 252,008 249,288 248,392 246,504 240,875 225,646 7.61%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 30.57% 53.40% 6.75% 11.89% 14.33% 17.50% 14.78% -
ROE 50.24% 93.25% 9.61% 19.04% 23.21% 30.00% 28.06% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 277.66 281.41 298.77 289.41 285.21 292.20 309.28 -6.91%
EPS 80.38 146.40 12.11 26.47 32.50 40.20 38.72 62.51%
DPS 8.00 0.00 17.00 13.33 10.00 20.00 15.00 -34.15%
NAPS 1.60 1.57 1.26 1.39 1.40 1.34 1.38 10.33%
Adjusted Per Share Value based on latest NOSH - 251,989
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 275.83 279.59 293.63 283.41 277.17 277.49 275.14 0.16%
EPS 79.85 145.45 11.90 25.92 31.58 38.18 34.44 74.90%
DPS 7.95 0.00 16.71 13.06 9.72 18.99 13.34 -29.11%
NAPS 1.5895 1.5598 1.2383 1.3612 1.3606 1.2725 1.2276 18.74%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 3.18 3.33 3.32 3.15 3.18 3.25 3.05 -
P/RPS 1.15 1.18 1.11 1.09 1.11 1.11 0.99 10.47%
P/EPS 3.96 2.27 27.42 11.90 9.78 8.08 7.88 -36.71%
EY 25.28 43.96 3.65 8.40 10.22 12.37 12.69 58.12%
DY 2.52 0.00 5.12 4.23 3.14 6.15 4.92 -35.90%
P/NAPS 1.99 2.12 2.63 2.27 2.27 2.43 2.21 -6.73%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 13/10/11 14/07/11 29/04/11 26/01/11 27/10/10 22/06/10 28/04/10 -
Price 3.00 3.32 3.37 3.25 3.19 3.20 3.38 -
P/RPS 1.08 1.18 1.13 1.12 1.12 1.10 1.09 -0.61%
P/EPS 3.73 2.27 27.83 12.28 9.82 7.96 8.73 -43.18%
EY 26.79 44.10 3.59 8.14 10.19 12.56 11.45 75.97%
DY 2.67 0.00 5.04 4.10 3.13 6.25 4.44 -28.68%
P/NAPS 1.88 2.11 2.67 2.34 2.28 2.39 2.45 -16.14%

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