[ATLAN] QoQ Cumulative 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- 9.8%
YoY- 152.82%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 179,745 722,040 527,392 349,819 177,292 744,789 539,152 -51.88%
PBT 18,971 158,970 143,594 126,002 108,997 73,700 78,938 -61.31%
Tax -6,882 -30,066 -24,510 -19,071 -14,331 -23,435 -14,830 -40.03%
NP 12,089 128,904 119,084 106,931 94,666 50,265 64,108 -67.08%
-
NP to SH 9,558 115,359 109,605 101,271 92,235 30,182 49,306 -66.47%
-
Tax Rate 36.28% 18.91% 17.07% 15.14% 13.15% 31.80% 18.79% -
Total Cost 167,656 593,136 408,308 242,888 82,626 694,524 475,044 -50.02%
-
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 25,301 35,280 10,080 10,079 - 42,379 24,839 1.23%
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 2.41% 30.12% 27.18% 25.12% 23.31% 9.61% 14.28% -
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 71.04 286.52 209.26 138.83 70.35 298.77 217.06 -52.47%
EPS 3.78 45.78 43.49 40.19 36.60 12.11 19.85 -66.86%
DPS 10.00 14.00 4.00 4.00 0.00 17.00 10.00 0.00%
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 70.84 284.55 207.84 137.86 69.87 293.52 212.48 -51.88%
EPS 3.77 45.46 43.20 39.91 36.35 11.89 19.43 -66.45%
DPS 9.97 13.90 3.97 3.97 0.00 16.70 9.79 1.22%
NAPS 1.5655 1.5096 1.5892 1.5889 1.5593 1.2379 1.3607 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 6.40 1.25 1.46 2.29 4.73 1.11 1.45 168.83%
P/EPS 120.44 7.82 7.01 7.91 9.10 27.42 15.87 285.70%
EY 0.83 12.79 14.26 12.64 10.99 3.65 6.30 -74.07%
DY 2.20 3.91 1.31 1.26 0.00 5.12 3.17 -21.59%
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 6.12 1.47 1.41 2.16 4.72 1.13 1.50 155.11%
P/EPS 115.15 9.17 6.81 7.46 9.07 27.83 16.37 266.68%
EY 0.87 10.90 14.69 13.40 11.02 3.59 6.11 -72.69%
DY 2.30 3.33 1.35 1.33 0.00 5.04 3.08 -17.67%
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