[ATLAN] QoQ Annualized Quarter Result on 31-May-2011 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
14-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2012
Quarter
31-May-2011 [#1]
Profit Trend
QoQ- 1122.38%
YoY- 281.01%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 722,040 703,189 699,638 709,168 744,789 718,869 703,050 1.79%
PBT 158,970 191,458 252,004 435,988 73,700 105,250 118,306 21.79%
Tax -30,066 -32,680 -38,142 -57,324 -23,435 -19,773 -17,564 43.14%
NP 128,904 158,778 213,862 378,664 50,265 85,477 100,742 17.87%
-
NP to SH 115,359 146,140 202,542 368,940 30,182 65,741 80,114 27.54%
-
Tax Rate 18.91% 17.07% 15.14% 13.15% 31.80% 18.79% 14.85% -
Total Cost 593,136 544,410 485,776 330,504 694,524 633,392 602,308 -1.01%
-
Net Worth 383,045 403,237 403,168 395,652 314,103 345,266 345,106 7.20%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 35,280 13,441 20,158 - 42,379 33,119 24,650 27.02%
Div Payout % 30.58% 9.20% 9.95% - 140.41% 50.38% 30.77% -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 383,045 403,237 403,168 395,652 314,103 345,266 345,106 7.20%
NOSH 252,003 252,023 251,980 252,008 249,288 248,392 246,504 1.48%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 17.85% 22.58% 30.57% 53.40% 6.75% 11.89% 14.33% -
ROE 30.12% 36.24% 50.24% 93.25% 9.61% 19.04% 23.21% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 286.52 279.02 277.66 281.41 298.77 289.41 285.21 0.30%
EPS 45.78 57.99 80.38 146.40 12.11 26.47 32.50 25.68%
DPS 14.00 5.33 8.00 0.00 17.00 13.33 10.00 25.17%
NAPS 1.52 1.60 1.60 1.57 1.26 1.39 1.40 5.64%
Adjusted Per Share Value based on latest NOSH - 252,008
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 284.66 277.23 275.83 279.59 293.63 283.41 277.17 1.79%
EPS 45.48 57.61 79.85 145.45 11.90 25.92 31.58 27.55%
DPS 13.91 5.30 7.95 0.00 16.71 13.06 9.72 27.01%
NAPS 1.5101 1.5897 1.5895 1.5598 1.2383 1.3612 1.3606 7.20%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 3.58 3.05 3.18 3.33 3.32 3.15 3.18 -
P/RPS 1.25 1.09 1.15 1.18 1.11 1.09 1.11 8.24%
P/EPS 7.82 5.26 3.96 2.27 27.42 11.90 9.78 -13.86%
EY 12.79 19.01 25.28 43.96 3.65 8.40 10.22 16.14%
DY 3.91 1.75 2.52 0.00 5.12 4.23 3.14 15.75%
P/NAPS 2.36 1.91 1.99 2.12 2.63 2.27 2.27 2.62%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 30/04/12 12/01/12 13/10/11 14/07/11 29/04/11 26/01/11 27/10/10 -
Price 4.20 2.96 3.00 3.32 3.37 3.25 3.19 -
P/RPS 1.47 1.06 1.08 1.18 1.13 1.12 1.12 19.89%
P/EPS 9.17 5.10 3.73 2.27 27.83 12.28 9.82 -4.46%
EY 10.90 19.59 26.79 44.10 3.59 8.14 10.19 4.59%
DY 3.33 1.80 2.67 0.00 5.04 4.10 3.13 4.21%
P/NAPS 2.76 1.85 1.88 2.11 2.67 2.34 2.28 13.59%

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