[ATLAN] QoQ Cumulative 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- 5.25%
YoY- 282.21%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 578,277 378,809 179,745 722,040 527,392 349,819 177,292 119.46%
PBT 95,269 46,680 18,971 158,970 143,594 126,002 108,997 -8.56%
Tax -23,241 -14,314 -6,882 -30,066 -24,510 -19,071 -14,331 37.91%
NP 72,028 32,366 12,089 128,904 119,084 106,931 94,666 -16.61%
-
NP to SH 60,908 25,393 9,558 115,359 109,605 101,271 92,235 -24.11%
-
Tax Rate 24.40% 30.66% 36.28% 18.91% 17.07% 15.14% 13.15% -
Total Cost 506,249 346,443 167,656 593,136 408,308 242,888 82,626 233.73%
-
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 55,803 55,803 25,301 35,280 10,080 10,079 - -
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 15.39% 6.50% 2.41% 30.12% 27.18% 25.12% 23.31% -
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 227.98 149.34 71.04 286.52 209.26 138.83 70.35 118.52%
EPS 24.03 10.02 3.78 45.78 43.49 40.19 36.60 -24.40%
DPS 22.00 22.00 10.00 14.00 4.00 4.00 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 227.98 149.34 70.86 284.66 207.92 137.91 69.90 119.45%
EPS 24.03 10.02 3.77 45.48 43.21 39.93 36.36 -24.06%
DPS 22.00 22.00 9.97 13.91 3.97 3.97 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 2.02 2.98 6.40 1.25 1.46 2.29 4.73 -43.20%
P/EPS 19.16 44.45 120.44 7.82 7.01 7.91 9.10 64.05%
EY 5.22 2.25 0.83 12.79 14.26 12.64 10.99 -39.04%
DY 4.78 4.94 2.20 3.91 1.31 1.26 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 2.02 2.97 6.12 1.47 1.41 2.16 4.72 -43.12%
P/EPS 19.16 44.25 115.15 9.17 6.81 7.46 9.07 64.41%
EY 5.22 2.26 0.87 10.90 14.69 13.40 11.02 -39.15%
DY 4.78 4.97 2.30 3.33 1.35 1.33 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