[ATLAN] QoQ 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- -7.8%
YoY- -9.9%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 199,064 179,745 194,648 177,573 172,527 177,292 205,637 -2.13%
PBT 27,710 18,971 15,376 17,591 17,005 108,997 -5,238 -
Tax -7,432 -6,882 -5,556 -5,439 -4,740 -14,331 -8,605 -9.26%
NP 20,278 12,089 9,820 12,152 12,265 94,666 -13,843 -
-
NP to SH 15,836 9,558 5,754 8,332 9,037 92,235 -19,124 -
-
Tax Rate 26.82% 36.28% 36.13% 30.92% 27.87% 13.15% - -
Total Cost 178,786 167,656 184,828 165,421 160,262 82,626 219,480 -12.72%
-
Net Worth 390,620 397,227 251,594 402,755 402,763 395,652 133,629 103.77%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 30,438 25,301 25,159 - 10,069 - 17,649 43.57%
Div Payout % 192.21% 264.71% 437.25% - 111.42% - 0.00% -
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 390,620 397,227 251,594 402,755 402,763 395,652 133,629 103.77%
NOSH 253,650 253,011 251,594 251,722 251,727 252,008 252,131 0.39%
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 10.19% 6.73% 5.05% 6.84% 7.11% 53.40% -6.73% -
ROE 4.05% 2.41% 2.29% 2.07% 2.24% 23.31% -14.31% -
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 78.48 71.04 77.37 70.54 68.54 70.35 81.56 -2.52%
EPS 6.24 3.78 2.28 3.31 3.59 36.60 -7.59 -
DPS 12.00 10.00 10.00 0.00 4.00 0.00 7.00 43.00%
NAPS 1.54 1.57 1.00 1.60 1.60 1.57 0.53 102.96%
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 78.48 70.86 76.74 70.01 68.02 69.90 81.07 -2.13%
EPS 6.24 3.77 2.27 3.28 3.56 36.36 -7.54 -
DPS 12.00 9.97 9.92 0.00 3.97 0.00 6.96 43.54%
NAPS 1.54 1.566 0.9919 1.5878 1.5879 1.5598 0.5268 103.78%
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 5.67 6.40 4.63 4.32 4.64 4.73 4.07 24.61%
P/EPS 71.28 120.44 156.54 92.15 88.58 9.10 -43.77 -
EY 1.40 0.83 0.64 1.09 1.13 10.99 -2.28 -
DY 2.70 2.20 2.79 0.00 1.26 0.00 2.11 17.77%
P/NAPS 2.89 2.90 3.58 1.91 1.99 2.12 6.26 -40.12%
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 5.64 6.12 5.43 4.20 4.38 4.72 4.13 22.97%
P/EPS 70.96 115.15 183.65 89.43 83.57 9.07 -44.43 -
EY 1.41 0.87 0.54 1.12 1.20 11.02 -2.25 -
DY 2.71 2.30 2.38 0.00 1.33 0.00 2.08 19.19%
P/NAPS 2.88 2.77 4.20 1.85 1.88 2.11 6.36 -40.88%

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