[ATLAN] YoY Cumulative 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- 8.23%
YoY- 122.3%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 527,532 554,795 578,277 527,392 539,152 502,969 483,855 1.45%
PBT 55,558 256,379 95,269 143,594 78,938 82,558 57,119 -0.46%
Tax -18,329 -38,008 -23,241 -24,510 -14,830 -11,744 -13,367 5.39%
NP 37,229 218,371 72,028 119,084 64,108 70,814 43,752 -2.65%
-
NP to SH 31,824 187,165 60,908 109,605 49,306 59,287 44,332 -5.37%
-
Tax Rate 32.99% 14.82% 24.40% 17.07% 18.79% 14.23% 23.40% -
Total Cost 490,303 336,424 506,249 408,308 475,044 432,155 440,103 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 88,777 114,142 55,803 10,080 24,839 33,762 11,491 40.57%
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 7.79% 39.25% 15.39% 27.18% 14.28% 18.95% 14.61% -
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 207.98 218.72 227.98 209.26 217.06 223.46 210.53 -0.20%
EPS 12.55 73.79 24.03 43.49 19.85 26.34 19.29 -6.91%
DPS 35.00 45.00 22.00 4.00 10.00 15.00 5.00 38.28%
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 207.98 218.72 227.98 207.92 212.56 198.29 190.76 1.45%
EPS 12.55 73.79 24.03 43.21 19.44 23.37 17.48 -5.37%
DPS 35.00 45.00 22.00 3.97 9.79 13.31 4.53 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 2.32 2.14 2.02 1.46 1.45 1.24 1.28 10.41%
P/EPS 38.42 6.36 19.16 7.01 15.87 10.52 14.00 18.31%
EY 2.60 15.73 5.22 14.26 6.30 9.51 7.14 -15.48%
DY 7.26 9.59 4.78 1.31 3.17 5.42 1.85 25.57%
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 2.26 2.15 2.02 1.41 1.50 1.29 1.23 10.66%
P/EPS 37.46 6.37 19.16 6.81 16.37 10.93 13.43 18.63%
EY 2.67 15.70 5.22 14.69 6.11 9.15 7.45 -15.71%
DY 7.45 9.57 4.78 1.35 3.08 5.21 1.93 25.23%
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