[ATLAN] QoQ Annualized Quarter Result on 30-Nov-2012 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
15-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- 59.91%
YoY- -44.43%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 702,402 707,412 791,851 771,036 757,618 718,980 722,040 -1.81%
PBT 422,460 793,932 120,290 127,025 93,360 75,884 158,970 91.51%
Tax -64,548 -103,268 -29,404 -30,988 -28,628 -27,528 -30,066 66.18%
NP 357,912 690,664 90,886 96,037 64,732 48,356 128,904 97.18%
-
NP to SH 303,128 587,780 76,048 81,210 50,786 38,232 115,359 90.08%
-
Tax Rate 15.28% 13.01% 24.44% 24.40% 30.66% 36.28% 18.91% -
Total Cost 344,490 16,748 700,965 674,998 692,886 670,624 593,136 -30.31%
-
Net Worth 504,763 499,690 400,767 395,693 390,620 397,227 383,045 20.13%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 101,460 202,920 55,803 74,404 111,606 101,204 35,280 101.84%
Div Payout % 33.47% 34.52% 73.38% 91.62% 219.76% 264.71% 30.58% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 504,763 499,690 400,767 395,693 390,620 397,227 383,045 20.13%
NOSH 253,650 253,650 253,650 253,650 253,650 253,011 252,003 0.43%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 50.96% 97.63% 11.48% 12.46% 8.54% 6.73% 17.85% -
ROE 60.05% 117.63% 18.98% 20.52% 13.00% 9.62% 30.12% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 276.92 278.89 312.18 303.98 298.69 284.17 286.52 -2.24%
EPS 119.50 231.72 30.00 32.04 20.04 15.12 45.78 89.24%
DPS 40.00 80.00 22.00 29.33 44.00 40.00 14.00 100.96%
NAPS 1.99 1.97 1.58 1.56 1.54 1.57 1.52 19.61%
Adjusted Per Share Value based on latest NOSH - 253,650
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 276.92 278.89 312.18 303.98 298.69 283.45 284.66 -1.81%
EPS 119.50 231.72 30.00 32.04 20.04 15.07 45.48 90.07%
DPS 40.00 80.00 22.00 29.33 44.00 39.90 13.91 101.83%
NAPS 1.99 1.97 1.58 1.56 1.54 1.566 1.5101 20.13%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 4.77 4.80 4.98 4.60 4.45 4.55 3.58 -
P/RPS 1.72 1.72 1.60 1.51 1.49 1.60 1.25 23.64%
P/EPS 3.99 2.07 16.61 14.37 22.23 30.11 7.82 -36.06%
EY 25.05 48.28 6.02 6.96 4.50 3.32 12.79 56.34%
DY 8.39 16.67 4.42 6.38 9.89 8.79 3.91 66.13%
P/NAPS 2.40 2.44 3.15 2.95 2.89 2.90 2.36 1.12%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 16/10/13 26/06/13 26/04/13 15/01/13 08/10/12 11/07/12 30/04/12 -
Price 5.05 4.85 4.78 4.60 4.43 4.35 4.20 -
P/RPS 1.82 1.74 1.53 1.51 1.48 1.53 1.47 15.25%
P/EPS 4.23 2.09 15.94 14.37 22.13 28.79 9.17 -40.21%
EY 23.66 47.78 6.27 6.96 4.52 3.47 10.90 67.40%
DY 7.92 16.49 4.60 6.38 9.93 9.20 3.33 77.89%
P/NAPS 2.54 2.46 3.03 2.95 2.88 2.77 2.76 -5.37%

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