[ATLAN] QoQ Cumulative 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- 23.09%
YoY- -16.84%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 349,819 177,292 744,789 539,152 351,525 175,962 697,890 -36.81%
PBT 126,002 108,997 73,700 78,938 59,153 34,301 112,500 7.82%
Tax -19,071 -14,331 -23,435 -14,830 -8,782 -3,513 -9,372 60.37%
NP 106,931 94,666 50,265 64,108 50,371 30,788 103,128 2.43%
-
NP to SH 101,271 92,235 30,182 49,306 40,057 24,208 87,362 10.32%
-
Tax Rate 15.14% 13.15% 31.80% 18.79% 14.85% 10.24% 8.33% -
Total Cost 242,888 82,626 694,524 475,044 301,154 145,174 594,762 -44.86%
-
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 10,079 - 42,379 24,839 12,325 12,043 33,846 -55.30%
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 25.12% 23.31% 9.61% 14.28% 11.61% 7.50% 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 138.83 70.35 298.77 217.06 142.60 73.05 309.28 -41.28%
EPS 40.19 36.60 12.11 19.85 16.25 10.05 38.72 2.50%
DPS 4.00 0.00 17.00 10.00 5.00 5.00 15.00 -58.47%
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 137.91 69.90 293.63 212.56 138.59 69.37 275.14 -36.82%
EPS 39.93 36.36 11.90 19.44 15.79 9.54 34.44 10.33%
DPS 3.97 0.00 16.71 9.79 4.86 4.75 13.34 -55.32%
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 2.29 4.73 1.11 1.45 2.23 4.45 0.99 74.63%
P/EPS 7.91 9.10 27.42 15.87 19.57 32.34 7.88 0.25%
EY 12.64 10.99 3.65 6.30 5.11 3.09 12.69 -0.26%
DY 1.26 0.00 5.12 3.17 1.57 1.54 4.92 -59.57%
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 2.16 4.72 1.13 1.50 2.24 4.38 1.09 57.57%
P/EPS 7.46 9.07 27.83 16.37 19.63 31.84 8.73 -9.92%
EY 13.40 11.02 3.59 6.11 5.09 3.14 11.45 11.02%
DY 1.33 0.00 5.04 3.08 1.57 1.56 4.44 -55.13%
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