[ATLAN] QoQ Annualized Quarter 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- -21.06%
YoY- 282.21%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 771,036 757,618 718,980 722,040 703,189 699,638 709,168 5.71%
PBT 127,025 93,360 75,884 158,970 191,458 252,004 435,988 -55.95%
Tax -30,988 -28,628 -27,528 -30,066 -32,680 -38,142 -57,324 -33.56%
NP 96,037 64,732 48,356 128,904 158,778 213,862 378,664 -59.83%
-
NP to SH 81,210 50,786 38,232 115,359 146,140 202,542 368,940 -63.44%
-
Tax Rate 24.40% 30.66% 36.28% 18.91% 17.07% 15.14% 13.15% -
Total Cost 674,998 692,886 670,624 593,136 544,410 485,776 330,504 60.76%
-
Net Worth 395,693 390,620 397,227 383,045 403,237 403,168 395,652 0.00%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div 74,404 111,606 101,204 35,280 13,441 20,158 - -
Div Payout % 91.62% 219.76% 264.71% 30.58% 9.20% 9.95% - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 395,693 390,620 397,227 383,045 403,237 403,168 395,652 0.00%
NOSH 253,650 253,650 253,011 252,003 252,023 251,980 252,008 0.43%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 12.46% 8.54% 6.73% 17.85% 22.58% 30.57% 53.40% -
ROE 20.52% 13.00% 9.62% 30.12% 36.24% 50.24% 93.25% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 303.98 298.69 284.17 286.52 279.02 277.66 281.41 5.26%
EPS 32.04 20.04 15.12 45.78 57.99 80.38 146.40 -63.58%
DPS 29.33 44.00 40.00 14.00 5.33 8.00 0.00 -
NAPS 1.56 1.54 1.57 1.52 1.60 1.60 1.57 -0.42%
Adjusted Per Share Value based on latest NOSH - 251,594
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 303.98 298.69 283.45 284.66 277.23 275.83 279.59 5.71%
EPS 32.04 20.04 15.07 45.48 57.61 79.85 145.45 -63.42%
DPS 29.33 44.00 39.90 13.91 5.30 7.95 0.00 -
NAPS 1.56 1.54 1.566 1.5101 1.5897 1.5895 1.5598 0.00%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 4.60 4.45 4.55 3.58 3.05 3.18 3.33 -
P/RPS 1.51 1.49 1.60 1.25 1.09 1.15 1.18 17.81%
P/EPS 14.37 22.23 30.11 7.82 5.26 3.96 2.27 241.05%
EY 6.96 4.50 3.32 12.79 19.01 25.28 43.96 -70.63%
DY 6.38 9.89 8.79 3.91 1.75 2.52 0.00 -
P/NAPS 2.95 2.89 2.90 2.36 1.91 1.99 2.12 24.56%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 15/01/13 08/10/12 11/07/12 30/04/12 12/01/12 13/10/11 14/07/11 -
Price 4.60 4.43 4.35 4.20 2.96 3.00 3.32 -
P/RPS 1.51 1.48 1.53 1.47 1.06 1.08 1.18 17.81%
P/EPS 14.37 22.13 28.79 9.17 5.10 3.73 2.27 241.05%
EY 6.96 4.52 3.47 10.90 19.59 26.79 44.10 -70.69%
DY 6.38 9.93 9.20 3.33 1.80 2.67 0.00 -
P/NAPS 2.95 2.88 2.77 2.76 1.85 1.88 2.11 24.95%

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