[ATLAN] QoQ Annualized Quarter Result on 30-Nov-2011 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
12-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
30-Nov-2011 [#3]
Profit Trend
QoQ- -27.85%
YoY- 122.3%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 757,618 718,980 722,040 703,189 699,638 709,168 744,789 1.13%
PBT 93,360 75,884 158,970 191,458 252,004 435,988 73,700 16.99%
Tax -28,628 -27,528 -30,066 -32,680 -38,142 -57,324 -23,435 14.20%
NP 64,732 48,356 128,904 158,778 213,862 378,664 50,265 18.27%
-
NP to SH 50,786 38,232 115,359 146,140 202,542 368,940 30,182 41.24%
-
Tax Rate 30.66% 36.28% 18.91% 17.07% 15.14% 13.15% 31.80% -
Total Cost 692,886 670,624 593,136 544,410 485,776 330,504 694,524 -0.15%
-
Net Worth 390,620 397,227 383,045 403,237 403,168 395,652 314,103 15.56%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 111,606 101,204 35,280 13,441 20,158 - 42,379 90.14%
Div Payout % 219.76% 264.71% 30.58% 9.20% 9.95% - 140.41% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 390,620 397,227 383,045 403,237 403,168 395,652 314,103 15.56%
NOSH 253,650 253,011 252,003 252,023 251,980 252,008 249,288 1.15%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 8.54% 6.73% 17.85% 22.58% 30.57% 53.40% 6.75% -
ROE 13.00% 9.62% 30.12% 36.24% 50.24% 93.25% 9.61% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 298.69 284.17 286.52 279.02 277.66 281.41 298.77 -0.01%
EPS 20.04 15.12 45.78 57.99 80.38 146.40 12.11 39.69%
DPS 44.00 40.00 14.00 5.33 8.00 0.00 17.00 87.96%
NAPS 1.54 1.57 1.52 1.60 1.60 1.57 1.26 14.24%
Adjusted Per Share Value based on latest NOSH - 251,722
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 298.58 283.35 284.55 277.13 275.73 279.48 293.52 1.14%
EPS 20.01 15.07 45.46 57.59 79.82 145.40 11.89 41.26%
DPS 43.98 39.88 13.90 5.30 7.94 0.00 16.70 90.14%
NAPS 1.5394 1.5655 1.5096 1.5892 1.5889 1.5593 1.2379 15.56%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 4.45 4.55 3.58 3.05 3.18 3.33 3.32 -
P/RPS 1.49 1.60 1.25 1.09 1.15 1.18 1.11 21.57%
P/EPS 22.23 30.11 7.82 5.26 3.96 2.27 27.42 -12.99%
EY 4.50 3.32 12.79 19.01 25.28 43.96 3.65 14.90%
DY 9.89 8.79 3.91 1.75 2.52 0.00 5.12 54.79%
P/NAPS 2.89 2.90 2.36 1.91 1.99 2.12 2.63 6.45%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 08/10/12 11/07/12 30/04/12 12/01/12 13/10/11 14/07/11 29/04/11 -
Price 4.43 4.35 4.20 2.96 3.00 3.32 3.37 -
P/RPS 1.48 1.53 1.47 1.06 1.08 1.18 1.13 19.60%
P/EPS 22.13 28.79 9.17 5.10 3.73 2.27 27.83 -14.10%
EY 4.52 3.47 10.90 19.59 26.79 44.10 3.59 16.51%
DY 9.93 9.20 3.33 1.80 2.67 0.00 5.04 56.83%
P/NAPS 2.88 2.77 2.76 1.85 1.88 2.11 2.67 5.15%

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