[ATLAN] QoQ TTM Result on 30-Nov-2012 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
15-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- 68.85%
YoY- -26.32%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 764,244 788,959 791,851 772,925 751,030 724,493 722,040 3.84%
PBT 284,840 299,803 120,291 110,646 79,648 68,943 158,969 47.36%
Tax -47,365 -48,340 -29,405 -28,798 -25,309 -22,617 -30,066 35.27%
NP 237,475 251,463 90,886 81,848 54,339 46,326 128,903 50.11%
-
NP to SH 202,218 213,435 76,048 66,662 39,480 32,681 115,358 45.23%
-
Tax Rate 16.63% 16.12% 24.44% 26.03% 31.78% 32.81% 18.91% -
Total Cost 526,769 537,496 700,965 691,077 696,691 678,167 593,137 -7.58%
-
Net Worth 504,763 499,690 400,767 395,693 390,620 397,227 251,594 58.86%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 50,730 81,168 55,739 80,898 80,898 60,529 35,228 27.43%
Div Payout % 25.09% 38.03% 73.29% 121.36% 204.91% 185.21% 30.54% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 504,763 499,690 400,767 395,693 390,620 397,227 251,594 58.86%
NOSH 253,650 253,650 253,650 253,650 253,650 253,011 251,594 0.54%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 31.07% 31.87% 11.48% 10.59% 7.24% 6.39% 17.85% -
ROE 40.06% 42.71% 18.98% 16.85% 10.11% 8.23% 45.85% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 301.30 311.04 312.18 304.72 296.09 286.35 286.99 3.28%
EPS 79.72 84.15 29.98 26.28 15.56 12.92 45.85 44.44%
DPS 20.00 32.00 22.00 32.00 32.00 24.00 14.00 26.76%
NAPS 1.99 1.97 1.58 1.56 1.54 1.57 1.00 58.01%
Adjusted Per Share Value based on latest NOSH - 253,650
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 301.30 311.04 312.18 304.72 296.09 285.63 284.66 3.84%
EPS 79.72 84.15 29.98 26.28 15.56 12.88 45.48 45.22%
DPS 20.00 32.00 22.00 32.00 32.00 23.86 13.89 27.42%
NAPS 1.99 1.97 1.58 1.56 1.54 1.566 0.9919 58.86%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 4.77 4.80 4.98 4.60 4.45 4.55 3.58 -
P/RPS 1.58 1.54 1.60 1.51 1.50 1.59 1.25 16.85%
P/EPS 5.98 5.70 16.61 17.50 28.59 35.23 7.81 -16.26%
EY 16.71 17.53 6.02 5.71 3.50 2.84 12.81 19.32%
DY 4.19 6.67 4.42 6.96 7.19 5.27 3.91 4.70%
P/NAPS 2.40 2.44 3.15 2.95 2.89 2.90 3.58 -23.34%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 16/10/13 26/06/13 26/04/13 15/01/13 08/10/12 11/07/12 30/04/12 -
Price 5.05 4.85 4.78 4.60 4.43 4.35 4.20 -
P/RPS 1.68 1.56 1.53 1.51 1.50 1.52 1.46 9.78%
P/EPS 6.33 5.76 15.94 17.50 28.46 33.68 9.16 -21.78%
EY 15.79 17.35 6.27 5.71 3.51 2.97 10.92 27.78%
DY 3.96 6.60 4.60 6.96 7.22 5.52 3.33 12.20%
P/NAPS 2.54 2.46 3.03 2.95 2.88 2.77 4.20 -28.42%

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