[ATLAN] QoQ Cumulative 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- -38.79%
YoY- -65.45%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 527,392 349,819 177,292 744,789 539,152 351,525 175,962 107.73%
PBT 143,594 126,002 108,997 73,700 78,938 59,153 34,301 159.52%
Tax -24,510 -19,071 -14,331 -23,435 -14,830 -8,782 -3,513 264.69%
NP 119,084 106,931 94,666 50,265 64,108 50,371 30,788 146.20%
-
NP to SH 109,605 101,271 92,235 30,182 49,306 40,057 24,208 173.43%
-
Tax Rate 17.07% 15.14% 13.15% 31.80% 18.79% 14.85% 10.24% -
Total Cost 408,308 242,888 82,626 694,524 475,044 301,154 145,174 99.12%
-
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 10,080 10,079 - 42,379 24,839 12,325 12,043 -11.17%
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 27.18% 25.12% 23.31% 9.61% 14.28% 11.61% 7.50% -
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 209.26 138.83 70.35 298.77 217.06 142.60 73.05 101.57%
EPS 43.49 40.19 36.60 12.11 19.85 16.25 10.05 165.31%
DPS 4.00 4.00 0.00 17.00 10.00 5.00 5.00 -13.81%
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 207.92 137.91 69.90 293.63 212.56 138.59 69.37 107.74%
EPS 43.21 39.93 36.36 11.90 19.44 15.79 9.54 173.50%
DPS 3.97 3.97 0.00 16.71 9.79 4.86 4.75 -11.26%
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 1.46 2.29 4.73 1.11 1.45 2.23 4.45 -52.39%
P/EPS 7.01 7.91 9.10 27.42 15.87 19.57 32.34 -63.88%
EY 14.26 12.64 10.99 3.65 6.30 5.11 3.09 176.93%
DY 1.31 1.26 0.00 5.12 3.17 1.57 1.54 -10.21%
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 1.41 2.16 4.72 1.13 1.50 2.24 4.38 -52.99%
P/EPS 6.81 7.46 9.07 27.83 16.37 19.63 31.84 -64.20%
EY 14.69 13.40 11.02 3.59 6.11 5.09 3.14 179.46%
DY 1.35 1.33 0.00 5.04 3.08 1.57 1.56 -9.18%
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