[ATLAN] YoY Annualized 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- -27.85%
YoY- 122.3%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 703,376 739,726 771,036 703,189 718,869 670,625 645,140 1.45%
PBT 74,077 341,838 127,025 191,458 105,250 110,077 76,158 -0.46%
Tax -24,438 -50,677 -30,988 -32,680 -19,773 -15,658 -17,822 5.40%
NP 49,638 291,161 96,037 158,778 85,477 94,418 58,336 -2.65%
-
NP to SH 42,432 249,553 81,210 146,140 65,741 79,049 59,109 -5.37%
-
Tax Rate 32.99% 14.82% 24.40% 17.07% 18.79% 14.22% 23.40% -
Total Cost 653,737 448,565 674,998 544,410 633,392 576,206 586,804 1.81%
-
Net Worth 408,376 476,861 395,693 403,237 345,266 312,866 303,367 5.07%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div 118,370 152,190 74,404 13,441 33,119 45,016 15,321 40.58%
Div Payout % 278.96% 60.98% 91.62% 9.20% 50.38% 56.95% 25.92% -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 408,376 476,861 395,693 403,237 345,266 312,866 303,367 5.07%
NOSH 253,650 253,650 253,650 252,023 248,392 225,083 229,823 1.65%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 7.06% 39.36% 12.46% 22.58% 11.89% 14.08% 9.04% -
ROE 10.39% 52.33% 20.52% 36.24% 19.04% 25.27% 19.48% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 277.30 291.63 303.98 279.02 289.41 297.95 280.71 -0.20%
EPS 16.73 98.39 32.04 57.99 26.47 35.12 25.72 -6.91%
DPS 46.67 60.00 29.33 5.33 13.33 20.00 6.67 38.27%
NAPS 1.61 1.88 1.56 1.60 1.39 1.39 1.32 3.36%
Adjusted Per Share Value based on latest NOSH - 251,722
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 277.30 291.63 303.98 277.23 283.41 264.39 254.34 1.45%
EPS 16.73 98.39 32.04 57.61 25.92 31.16 23.30 -5.36%
DPS 46.67 60.00 29.33 5.30 13.06 17.75 6.04 40.58%
NAPS 1.61 1.88 1.56 1.5897 1.3612 1.2335 1.196 5.07%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 4.82 4.69 4.60 3.05 3.15 2.77 2.70 -
P/RPS 1.74 1.61 1.51 1.09 1.09 0.93 0.96 10.41%
P/EPS 28.81 4.77 14.37 5.26 11.90 7.89 10.50 18.31%
EY 3.47 20.98 6.96 19.01 8.40 12.68 9.53 -15.49%
DY 9.68 12.79 6.38 1.75 4.23 7.22 2.47 25.55%
P/NAPS 2.99 2.49 2.95 1.91 2.27 1.99 2.05 6.48%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 14/01/15 15/01/14 15/01/13 12/01/12 26/01/11 27/01/10 22/01/09 -
Price 4.70 4.70 4.60 2.96 3.25 2.88 2.59 -
P/RPS 1.69 1.61 1.51 1.06 1.12 0.97 0.92 10.66%
P/EPS 28.10 4.78 14.37 5.10 12.28 8.20 10.07 18.64%
EY 3.56 20.93 6.96 19.59 8.14 12.19 9.93 -15.70%
DY 9.93 12.77 6.38 1.80 4.10 6.94 2.57 25.25%
P/NAPS 2.92 2.50 2.95 1.85 2.34 2.07 1.96 6.86%

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