[ATLAN] QoQ Cumulative Quarter Result on 31-May-2011 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
14-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2012
Quarter
31-May-2011 [#1]
Profit Trend
QoQ- 205.6%
YoY- 281.01%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 722,040 527,392 349,819 177,292 744,789 539,152 351,525 61.65%
PBT 158,970 143,594 126,002 108,997 73,700 78,938 59,153 93.41%
Tax -30,066 -24,510 -19,071 -14,331 -23,435 -14,830 -8,782 127.32%
NP 128,904 119,084 106,931 94,666 50,265 64,108 50,371 87.20%
-
NP to SH 115,359 109,605 101,271 92,235 30,182 49,306 40,057 102.54%
-
Tax Rate 18.91% 17.07% 15.14% 13.15% 31.80% 18.79% 14.85% -
Total Cost 593,136 408,308 242,888 82,626 694,524 475,044 301,154 57.18%
-
Net Worth 383,045 403,237 403,168 395,652 314,103 345,266 345,106 7.20%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 35,280 10,080 10,079 - 42,379 24,839 12,325 101.73%
Div Payout % 30.58% 9.20% 9.95% - 140.41% 50.38% 30.77% -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 383,045 403,237 403,168 395,652 314,103 345,266 345,106 7.20%
NOSH 252,003 252,023 251,980 252,008 249,288 248,392 246,504 1.48%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 17.85% 22.58% 30.57% 53.40% 6.75% 11.89% 14.33% -
ROE 30.12% 27.18% 25.12% 23.31% 9.61% 14.28% 11.61% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 286.52 209.26 138.83 70.35 298.77 217.06 142.60 59.29%
EPS 45.78 43.49 40.19 36.60 12.11 19.85 16.25 99.59%
DPS 14.00 4.00 4.00 0.00 17.00 10.00 5.00 98.78%
NAPS 1.52 1.60 1.60 1.57 1.26 1.39 1.40 5.64%
Adjusted Per Share Value based on latest NOSH - 252,008
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 284.55 207.84 137.86 69.87 293.52 212.48 138.54 61.65%
EPS 45.46 43.20 39.91 36.35 11.89 19.43 15.79 102.50%
DPS 13.90 3.97 3.97 0.00 16.70 9.79 4.86 101.61%
NAPS 1.5096 1.5892 1.5889 1.5593 1.2379 1.3607 1.3601 7.20%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 3.58 3.05 3.18 3.33 3.32 3.15 3.18 -
P/RPS 1.25 1.46 2.29 4.73 1.11 1.45 2.23 -32.04%
P/EPS 7.82 7.01 7.91 9.10 27.42 15.87 19.57 -45.77%
EY 12.79 14.26 12.64 10.99 3.65 6.30 5.11 84.44%
DY 3.91 1.31 1.26 0.00 5.12 3.17 1.57 83.83%
P/NAPS 2.36 1.91 1.99 2.12 2.63 2.27 2.27 2.62%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 30/04/12 12/01/12 13/10/11 14/07/11 29/04/11 26/01/11 27/10/10 -
Price 4.20 2.96 3.00 3.32 3.37 3.25 3.19 -
P/RPS 1.47 1.41 2.16 4.72 1.13 1.50 2.24 -24.50%
P/EPS 9.17 6.81 7.46 9.07 27.83 16.37 19.63 -39.82%
EY 10.90 14.69 13.40 11.02 3.59 6.11 5.09 66.21%
DY 3.33 1.35 1.33 0.00 5.04 3.08 1.57 65.15%
P/NAPS 2.76 1.85 1.88 2.11 2.67 2.34 2.28 13.59%

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