[ATLAN] QoQ Annualized Quarter Result on 31-Aug-2011 [#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- -45.1%
YoY- 152.82%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 718,980 722,040 703,189 699,638 709,168 744,789 718,869 0.01%
PBT 75,884 158,970 191,458 252,004 435,988 73,700 105,250 -19.57%
Tax -27,528 -30,066 -32,680 -38,142 -57,324 -23,435 -19,773 24.65%
NP 48,356 128,904 158,778 213,862 378,664 50,265 85,477 -31.57%
-
NP to SH 38,232 115,359 146,140 202,542 368,940 30,182 65,741 -30.30%
-
Tax Rate 36.28% 18.91% 17.07% 15.14% 13.15% 31.80% 18.79% -
Total Cost 670,624 593,136 544,410 485,776 330,504 694,524 633,392 3.87%
-
Net Worth 397,227 383,045 403,237 403,168 395,652 314,103 345,266 9.78%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 101,204 35,280 13,441 20,158 - 42,379 33,119 110.43%
Div Payout % 264.71% 30.58% 9.20% 9.95% - 140.41% 50.38% -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 397,227 383,045 403,237 403,168 395,652 314,103 345,266 9.78%
NOSH 253,011 252,003 252,023 251,980 252,008 249,288 248,392 1.23%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 6.73% 17.85% 22.58% 30.57% 53.40% 6.75% 11.89% -
ROE 9.62% 30.12% 36.24% 50.24% 93.25% 9.61% 19.04% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 284.17 286.52 279.02 277.66 281.41 298.77 289.41 -1.20%
EPS 15.12 45.78 57.99 80.38 146.40 12.11 26.47 -31.13%
DPS 40.00 14.00 5.33 8.00 0.00 17.00 13.33 107.90%
NAPS 1.57 1.52 1.60 1.60 1.57 1.26 1.39 8.44%
Adjusted Per Share Value based on latest NOSH - 251,727
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 283.45 284.66 277.23 275.83 279.59 293.63 283.41 0.00%
EPS 15.07 45.48 57.61 79.85 145.45 11.90 25.92 -30.31%
DPS 39.90 13.91 5.30 7.95 0.00 16.71 13.06 110.40%
NAPS 1.566 1.5101 1.5897 1.5895 1.5598 1.2383 1.3612 9.78%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 4.55 3.58 3.05 3.18 3.33 3.32 3.15 -
P/RPS 1.60 1.25 1.09 1.15 1.18 1.11 1.09 29.13%
P/EPS 30.11 7.82 5.26 3.96 2.27 27.42 11.90 85.57%
EY 3.32 12.79 19.01 25.28 43.96 3.65 8.40 -46.11%
DY 8.79 3.91 1.75 2.52 0.00 5.12 4.23 62.76%
P/NAPS 2.90 2.36 1.91 1.99 2.12 2.63 2.27 17.71%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 11/07/12 30/04/12 12/01/12 13/10/11 14/07/11 29/04/11 26/01/11 -
Price 4.35 4.20 2.96 3.00 3.32 3.37 3.25 -
P/RPS 1.53 1.47 1.06 1.08 1.18 1.13 1.12 23.09%
P/EPS 28.79 9.17 5.10 3.73 2.27 27.83 12.28 76.38%
EY 3.47 10.90 19.59 26.79 44.10 3.59 8.14 -43.32%
DY 9.20 3.33 1.80 2.67 0.00 5.04 4.10 71.31%
P/NAPS 2.77 2.76 1.85 1.88 2.11 2.67 2.34 11.89%

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