[ATLAN] YoY Quarter Result on 31-Aug-2012 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
08-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- 65.68%
YoY- 75.24%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 192,204 175,227 174,349 199,064 172,527 175,563 161,956 2.89%
PBT 12,757 18,452 12,747 27,710 17,005 24,853 39,372 -17.11%
Tax -6,012 -6,759 -6,457 -7,432 -4,740 -5,269 -4,047 6.81%
NP 6,745 11,693 6,290 20,278 12,265 19,584 35,325 -24.10%
-
NP to SH 4,696 10,305 4,619 15,836 9,037 15,849 31,739 -27.26%
-
Tax Rate 47.13% 36.63% 50.66% 26.82% 27.87% 21.20% 10.28% -
Total Cost 185,459 163,534 168,059 178,786 160,262 155,979 126,631 6.56%
-
Net Worth 390,620 423,595 504,763 390,620 402,763 352,759 282,440 5.55%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 19,023 63,412 - 30,438 10,069 - 2,031 45.16%
Div Payout % 405.11% 615.36% - 192.21% 111.42% - 6.40% -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 390,620 423,595 504,763 390,620 402,763 352,759 282,440 5.55%
NOSH 253,650 253,650 253,650 253,650 251,727 251,971 203,194 3.76%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 3.51% 6.67% 3.61% 10.19% 7.11% 11.15% 21.81% -
ROE 1.20% 2.43% 0.92% 4.05% 2.24% 4.49% 11.24% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 75.78 69.08 68.74 78.48 68.54 69.68 79.70 -0.83%
EPS 1.85 4.06 1.82 6.24 3.59 6.29 15.62 -29.91%
DPS 7.50 25.00 0.00 12.00 4.00 0.00 1.00 39.88%
NAPS 1.54 1.67 1.99 1.54 1.60 1.40 1.39 1.72%
Adjusted Per Share Value based on latest NOSH - 253,650
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 75.78 69.08 68.74 78.48 68.02 69.21 63.85 2.89%
EPS 1.85 4.06 1.82 6.24 3.56 6.25 12.51 -27.26%
DPS 7.50 25.00 0.00 12.00 3.97 0.00 0.80 45.18%
NAPS 1.54 1.67 1.99 1.54 1.5879 1.3907 1.1135 5.55%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 4.56 4.50 4.77 4.45 3.18 3.18 2.82 -
P/RPS 6.02 6.51 6.94 5.67 4.64 4.56 3.54 9.24%
P/EPS 246.30 110.76 261.94 71.28 88.58 50.56 18.05 54.55%
EY 0.41 0.90 0.38 1.40 1.13 1.98 5.54 -35.19%
DY 1.64 5.56 0.00 2.70 1.26 0.00 0.35 29.34%
P/NAPS 2.96 2.69 2.40 2.89 1.99 2.27 2.03 6.48%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 13/10/15 14/10/14 16/10/13 08/10/12 13/10/11 27/10/10 28/10/09 -
Price 4.59 5.00 5.05 4.43 3.00 3.19 2.90 -
P/RPS 6.06 7.24 7.35 5.64 4.38 4.58 3.64 8.86%
P/EPS 247.92 123.07 277.32 70.96 83.57 50.72 18.57 53.99%
EY 0.40 0.81 0.36 1.41 1.20 1.97 5.39 -35.16%
DY 1.63 5.00 0.00 2.71 1.33 0.00 0.34 29.83%
P/NAPS 2.98 2.99 2.54 2.88 1.88 2.28 2.09 6.08%

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