[ATLAN] YoY Cumulative Quarter Result on 31-May-2012 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
11-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- -91.71%
YoY- -89.64%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 186,462 176,573 176,853 179,745 177,292 175,962 158,378 2.75%
PBT 22,330 19,332 198,483 18,971 108,997 34,301 22,062 0.20%
Tax -6,072 -6,675 -25,817 -6,882 -14,331 -3,513 -4,053 6.96%
NP 16,258 12,657 172,666 12,089 94,666 30,788 18,009 -1.68%
-
NP to SH 12,918 10,861 146,945 9,558 92,235 24,208 15,192 -2.66%
-
Tax Rate 27.19% 34.53% 13.01% 36.28% 13.15% 10.24% 18.37% -
Total Cost 170,204 163,916 4,187 167,656 82,626 145,174 140,369 3.26%
-
Net Worth 385,547 454,033 499,690 397,227 395,652 322,773 304,311 4.02%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 25,365 - 50,730 25,301 - 12,043 11,795 13.60%
Div Payout % 196.35% - 34.52% 264.71% - 49.75% 77.64% -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 385,547 454,033 499,690 397,227 395,652 322,773 304,311 4.02%
NOSH 253,650 253,650 253,650 253,011 252,008 240,875 235,900 1.21%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 8.72% 7.17% 97.63% 6.73% 53.40% 17.50% 11.37% -
ROE 3.35% 2.39% 29.41% 2.41% 23.31% 7.50% 4.99% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 73.51 69.61 69.72 71.04 70.35 73.05 67.14 1.52%
EPS 5.09 4.28 57.93 3.78 36.60 10.05 6.44 -3.84%
DPS 10.00 0.00 20.00 10.00 0.00 5.00 5.00 12.24%
NAPS 1.52 1.79 1.97 1.57 1.57 1.34 1.29 2.77%
Adjusted Per Share Value based on latest NOSH - 253,011
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 73.51 69.61 69.72 70.86 69.90 69.37 62.44 2.75%
EPS 5.09 4.28 57.93 3.77 36.36 9.54 5.99 -2.67%
DPS 10.00 0.00 20.00 9.97 0.00 4.75 4.65 13.60%
NAPS 1.52 1.79 1.97 1.566 1.5598 1.2725 1.1997 4.02%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 4.70 4.66 4.80 4.55 3.33 3.25 2.59 -
P/RPS 6.39 6.69 6.88 6.40 4.73 4.45 3.86 8.75%
P/EPS 92.29 108.83 8.29 120.44 9.10 32.34 40.22 14.83%
EY 1.08 0.92 12.07 0.83 10.99 3.09 2.49 -12.99%
DY 2.13 0.00 4.17 2.20 0.00 1.54 1.93 1.65%
P/NAPS 3.09 2.60 2.44 2.90 2.12 2.43 2.01 7.42%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 15/07/15 16/07/14 26/06/13 11/07/12 14/07/11 22/06/10 29/07/09 -
Price 4.65 4.70 4.85 4.35 3.32 3.20 2.77 -
P/RPS 6.33 6.75 6.96 6.12 4.72 4.38 4.13 7.37%
P/EPS 91.30 109.76 8.37 115.15 9.07 31.84 43.01 13.35%
EY 1.10 0.91 11.94 0.87 11.02 3.14 2.32 -11.69%
DY 2.15 0.00 4.12 2.30 0.00 1.56 1.81 2.90%
P/NAPS 3.06 2.63 2.46 2.77 2.11 2.39 2.15 6.05%

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