[ATLAN] QoQ Cumulative 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- 8.23%
YoY- 122.3%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 378,809 179,745 722,040 527,392 349,819 177,292 744,789 -36.15%
PBT 46,680 18,971 158,970 143,594 126,002 108,997 73,700 -26.14%
Tax -14,314 -6,882 -30,066 -24,510 -19,071 -14,331 -23,435 -27.90%
NP 32,366 12,089 128,904 119,084 106,931 94,666 50,265 -25.33%
-
NP to SH 25,393 9,558 115,359 109,605 101,271 92,235 30,182 -10.83%
-
Tax Rate 30.66% 36.28% 18.91% 17.07% 15.14% 13.15% 31.80% -
Total Cost 346,443 167,656 593,136 408,308 242,888 82,626 694,524 -36.97%
-
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 55,803 25,301 35,280 10,080 10,079 - 42,379 20.03%
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 6.50% 2.41% 30.12% 27.18% 25.12% 23.31% 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 149.34 71.04 286.52 209.26 138.83 70.35 298.77 -36.88%
EPS 10.02 3.78 45.78 43.49 40.19 36.60 12.11 -11.81%
DPS 22.00 10.00 14.00 4.00 4.00 0.00 17.00 18.66%
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 149.34 70.86 284.66 207.92 137.91 69.90 293.63 -36.15%
EPS 10.02 3.77 45.48 43.21 39.93 36.36 11.90 -10.78%
DPS 22.00 9.97 13.91 3.97 3.97 0.00 16.71 20.02%
NAPS 1.54 1.566 1.5101 1.5897 1.5895 1.5598 1.2383 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 2.98 6.40 1.25 1.46 2.29 4.73 1.11 92.58%
P/EPS 44.45 120.44 7.82 7.01 7.91 9.10 27.42 37.79%
EY 2.25 0.83 12.79 14.26 12.64 10.99 3.65 -27.46%
DY 4.94 2.20 3.91 1.31 1.26 0.00 5.12 -2.34%
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 2.97 6.12 1.47 1.41 2.16 4.72 1.13 89.89%
P/EPS 44.25 115.15 9.17 6.81 7.46 9.07 27.83 36.03%
EY 2.26 0.87 10.90 14.69 13.40 11.02 3.59 -26.44%
DY 4.97 2.30 3.33 1.35 1.33 0.00 5.04 -0.92%
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