[ATLAN] YoY TTM Result on 29-Feb-2012 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
QoQ- 27.5%
YoY- 282.22%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 730,656 760,688 791,851 722,040 744,789 697,890 650,062 1.96%
PBT 82,213 291,657 120,291 158,969 73,700 112,499 59,997 5.38%
Tax -26,248 -50,616 -29,405 -30,066 -23,435 -11,372 -15,675 8.96%
NP 55,965 241,041 90,886 128,903 50,265 101,127 44,322 3.96%
-
NP to SH 44,521 206,434 76,048 115,358 30,181 85,361 44,472 0.01%
-
Tax Rate 31.93% 17.35% 24.44% 18.91% 31.80% 10.11% 26.13% -
Total Cost 674,691 519,647 700,965 593,137 694,524 596,763 605,740 1.81%
-
Net Worth 398,230 443,887 400,767 251,594 133,629 311,457 308,000 4.37%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 88,830 164,872 55,739 35,228 42,847 47,253 16,213 32.75%
Div Payout % 199.53% 79.87% 73.29% 30.54% 141.97% 55.36% 36.46% -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 398,230 443,887 400,767 251,594 133,629 311,457 308,000 4.37%
NOSH 253,650 253,650 253,650 251,594 252,131 227,340 233,333 1.40%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 7.66% 31.69% 11.48% 17.85% 6.75% 14.49% 6.82% -
ROE 11.18% 46.51% 18.98% 45.85% 22.59% 27.41% 14.44% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 288.06 299.90 312.18 286.99 295.40 306.98 278.60 0.55%
EPS 17.55 81.39 29.98 45.85 11.97 37.55 19.06 -1.36%
DPS 35.00 65.00 22.00 14.00 16.99 20.79 6.95 30.90%
NAPS 1.57 1.75 1.58 1.00 0.53 1.37 1.32 2.93%
Adjusted Per Share Value based on latest NOSH - 251,594
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 288.06 299.90 312.18 284.66 293.63 275.14 256.28 1.96%
EPS 17.55 81.39 29.98 45.48 11.90 33.65 17.53 0.01%
DPS 35.00 65.00 22.00 13.89 16.89 18.63 6.39 32.75%
NAPS 1.57 1.75 1.58 0.9919 0.5268 1.2279 1.2143 4.37%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 4.77 4.74 4.98 3.58 3.32 3.05 2.73 -
P/RPS 1.66 1.58 1.60 1.25 1.12 0.99 0.98 9.17%
P/EPS 27.18 5.82 16.61 7.81 27.74 8.12 14.32 11.26%
EY 3.68 17.17 6.02 12.81 3.61 12.31 6.98 -10.11%
DY 7.34 13.71 4.42 3.91 5.12 6.81 2.55 19.25%
P/NAPS 3.04 2.71 3.15 3.58 6.26 2.23 2.07 6.61%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 29/04/15 29/04/14 26/04/13 30/04/12 29/04/11 28/04/10 28/04/09 -
Price 4.69 4.60 4.78 4.20 3.37 3.38 2.73 -
P/RPS 1.63 1.53 1.53 1.46 1.14 1.10 0.98 8.84%
P/EPS 26.72 5.65 15.94 9.16 28.15 9.00 14.32 10.95%
EY 3.74 17.69 6.27 10.92 3.55 11.11 6.98 -9.87%
DY 7.46 14.13 4.60 3.33 5.04 6.15 2.55 19.58%
P/NAPS 2.99 2.63 3.03 4.20 6.36 2.47 2.07 6.31%

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