[ATLAN] QoQ Annualized Quarter Result on 31-Aug-2012 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
08-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- 32.84%
YoY- -74.93%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 707,412 791,851 771,036 757,618 718,980 722,040 703,189 0.39%
PBT 793,932 120,290 127,025 93,360 75,884 158,970 191,458 157.88%
Tax -103,268 -29,404 -30,988 -28,628 -27,528 -30,066 -32,680 115.18%
NP 690,664 90,886 96,037 64,732 48,356 128,904 158,778 166.23%
-
NP to SH 587,780 76,048 81,210 50,786 38,232 115,359 146,140 152.69%
-
Tax Rate 13.01% 24.44% 24.40% 30.66% 36.28% 18.91% 17.07% -
Total Cost 16,748 700,965 674,998 692,886 670,624 593,136 544,410 -90.16%
-
Net Worth 499,690 400,767 395,693 390,620 397,227 383,045 403,237 15.35%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 202,920 55,803 74,404 111,606 101,204 35,280 13,441 509.83%
Div Payout % 34.52% 73.38% 91.62% 219.76% 264.71% 30.58% 9.20% -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 499,690 400,767 395,693 390,620 397,227 383,045 403,237 15.35%
NOSH 253,650 253,650 253,650 253,650 253,011 252,003 252,023 0.42%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 97.63% 11.48% 12.46% 8.54% 6.73% 17.85% 22.58% -
ROE 117.63% 18.98% 20.52% 13.00% 9.62% 30.12% 36.24% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 278.89 312.18 303.98 298.69 284.17 286.52 279.02 -0.03%
EPS 231.72 30.00 32.04 20.04 15.12 45.78 57.99 151.59%
DPS 80.00 22.00 29.33 44.00 40.00 14.00 5.33 507.47%
NAPS 1.97 1.58 1.56 1.54 1.57 1.52 1.60 14.86%
Adjusted Per Share Value based on latest NOSH - 253,650
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 278.89 312.18 303.98 298.69 283.45 284.66 277.23 0.39%
EPS 231.72 30.00 32.04 20.04 15.07 45.48 57.61 152.70%
DPS 80.00 22.00 29.33 44.00 39.90 13.91 5.30 509.76%
NAPS 1.97 1.58 1.56 1.54 1.566 1.5101 1.5897 15.35%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 4.80 4.98 4.60 4.45 4.55 3.58 3.05 -
P/RPS 1.72 1.60 1.51 1.49 1.60 1.25 1.09 35.50%
P/EPS 2.07 16.61 14.37 22.23 30.11 7.82 5.26 -46.26%
EY 48.28 6.02 6.96 4.50 3.32 12.79 19.01 86.04%
DY 16.67 4.42 6.38 9.89 8.79 3.91 1.75 348.74%
P/NAPS 2.44 3.15 2.95 2.89 2.90 2.36 1.91 17.71%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 26/06/13 26/04/13 15/01/13 08/10/12 11/07/12 30/04/12 12/01/12 -
Price 4.85 4.78 4.60 4.43 4.35 4.20 2.96 -
P/RPS 1.74 1.53 1.51 1.48 1.53 1.47 1.06 39.11%
P/EPS 2.09 15.94 14.37 22.13 28.79 9.17 5.10 -44.79%
EY 47.78 6.27 6.96 4.52 3.47 10.90 19.59 81.09%
DY 16.49 4.60 6.38 9.93 9.20 3.33 1.80 337.23%
P/NAPS 2.46 3.03 2.95 2.88 2.77 2.76 1.85 20.90%

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