[ATLAN] QoQ Cumulative 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- 139.86%
YoY- -44.43%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 351,201 176,853 791,851 578,277 378,809 179,745 722,040 -38.07%
PBT 211,230 198,483 120,290 95,269 46,680 18,971 158,970 20.80%
Tax -32,274 -25,817 -29,404 -23,241 -14,314 -6,882 -30,066 4.82%
NP 178,956 172,666 90,886 72,028 32,366 12,089 128,904 24.37%
-
NP to SH 151,564 146,945 76,048 60,908 25,393 9,558 115,359 19.89%
-
Tax Rate 15.28% 13.01% 24.44% 24.40% 30.66% 36.28% 18.91% -
Total Cost 172,245 4,187 700,965 506,249 346,443 167,656 593,136 -56.04%
-
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 50,730 50,730 55,803 55,803 55,803 25,301 35,280 27.31%
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 30.03% 29.41% 18.98% 15.39% 6.50% 2.41% 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 138.46 69.72 312.18 227.98 149.34 71.04 286.52 -38.33%
EPS 59.75 57.93 30.00 24.03 10.02 3.78 45.78 19.37%
DPS 20.00 20.00 22.00 22.00 22.00 10.00 14.00 26.76%
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 138.46 69.72 312.18 227.98 149.34 70.86 284.66 -38.06%
EPS 59.75 57.93 30.00 24.03 10.02 3.77 45.48 19.89%
DPS 20.00 20.00 22.00 22.00 22.00 9.97 13.91 27.30%
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 3.45 6.88 1.60 2.02 2.98 6.40 1.25 96.39%
P/EPS 7.98 8.29 16.61 19.16 44.45 120.44 7.82 1.35%
EY 12.53 12.07 6.02 5.22 2.25 0.83 12.79 -1.35%
DY 4.19 4.17 4.42 4.78 4.94 2.20 3.91 4.70%
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 3.65 6.96 1.53 2.02 2.97 6.12 1.47 83.06%
P/EPS 8.45 8.37 15.94 19.16 44.25 115.15 9.17 -5.29%
EY 11.83 11.94 6.27 5.22 2.26 0.87 10.90 5.59%
DY 3.96 4.12 4.60 4.78 4.97 2.30 3.33 12.20%
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