[ATLAN] QoQ TTM Result on 29-Feb-2012 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
QoQ- 27.5%
YoY- 282.22%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 772,925 751,030 724,493 722,040 733,029 743,083 746,119 2.37%
PBT 110,646 79,648 68,943 158,969 138,355 140,548 148,396 -17.73%
Tax -28,798 -25,309 -22,617 -30,066 -33,115 -33,724 -34,253 -10.89%
NP 81,848 54,339 46,326 128,903 105,240 106,824 114,143 -19.83%
-
NP to SH 66,662 39,480 32,681 115,358 90,480 91,396 98,208 -22.70%
-
Tax Rate 26.03% 31.78% 32.81% 18.91% 23.93% 23.99% 23.08% -
Total Cost 691,077 696,691 678,167 593,137 627,789 636,259 631,976 6.12%
-
Net Worth 395,693 390,620 397,227 251,594 402,755 402,763 395,652 0.00%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div 80,898 80,898 60,529 35,228 27,718 40,317 42,847 52.58%
Div Payout % 121.36% 204.91% 185.21% 30.54% 30.63% 44.11% 43.63% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 395,693 390,620 397,227 251,594 402,755 402,763 395,652 0.00%
NOSH 253,650 253,650 253,011 251,594 251,722 251,727 252,008 0.43%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 10.59% 7.24% 6.39% 17.85% 14.36% 14.38% 15.30% -
ROE 16.85% 10.11% 8.23% 45.85% 22.47% 22.69% 24.82% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 304.72 296.09 286.35 286.99 291.21 295.19 296.07 1.93%
EPS 26.28 15.56 12.92 45.85 35.94 36.31 38.97 -23.04%
DPS 32.00 32.00 24.00 14.00 11.00 16.00 17.00 52.27%
NAPS 1.56 1.54 1.57 1.00 1.60 1.60 1.57 -0.42%
Adjusted Per Share Value based on latest NOSH - 251,594
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 304.72 296.09 285.63 284.66 288.99 292.96 294.15 2.37%
EPS 26.28 15.56 12.88 45.48 35.67 36.03 38.72 -22.71%
DPS 32.00 32.00 23.86 13.89 10.93 15.90 16.89 52.93%
NAPS 1.56 1.54 1.566 0.9919 1.5878 1.5879 1.5598 0.00%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 4.60 4.45 4.55 3.58 3.05 3.18 3.33 -
P/RPS 1.51 1.50 1.59 1.25 1.05 1.08 1.12 21.97%
P/EPS 17.50 28.59 35.23 7.81 8.49 8.76 8.55 60.99%
EY 5.71 3.50 2.84 12.81 11.79 11.42 11.70 -37.93%
DY 6.96 7.19 5.27 3.91 3.61 5.03 5.11 22.80%
P/NAPS 2.95 2.89 2.90 3.58 1.91 1.99 2.12 24.56%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 15/01/13 08/10/12 11/07/12 30/04/12 12/01/12 13/10/11 14/07/11 -
Price 4.60 4.43 4.35 4.20 2.96 3.00 3.32 -
P/RPS 1.51 1.50 1.52 1.46 1.02 1.02 1.12 21.97%
P/EPS 17.50 28.46 33.68 9.16 8.23 8.26 8.52 61.37%
EY 5.71 3.51 2.97 10.92 12.14 12.10 11.74 -38.07%
DY 6.96 7.22 5.52 3.33 3.72 5.33 5.12 22.64%
P/NAPS 2.95 2.88 2.77 4.20 1.85 1.88 2.11 24.95%

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