[ATLAN] QoQ Cumulative Quarter Result on 31-Aug-2012 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
08-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- 165.67%
YoY- -74.93%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 176,853 791,851 578,277 378,809 179,745 722,040 527,392 -51.70%
PBT 198,483 120,290 95,269 46,680 18,971 158,970 143,594 24.06%
Tax -25,817 -29,404 -23,241 -14,314 -6,882 -30,066 -24,510 3.52%
NP 172,666 90,886 72,028 32,366 12,089 128,904 119,084 28.07%
-
NP to SH 146,945 76,048 60,908 25,393 9,558 115,359 109,605 21.56%
-
Tax Rate 13.01% 24.44% 24.40% 30.66% 36.28% 18.91% 17.07% -
Total Cost 4,187 700,965 506,249 346,443 167,656 593,136 408,308 -95.26%
-
Net Worth 499,690 400,767 395,693 390,620 397,227 383,045 403,237 15.35%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 50,730 55,803 55,803 55,803 25,301 35,280 10,080 193.38%
Div Payout % 34.52% 73.38% 91.62% 219.76% 264.71% 30.58% 9.20% -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 499,690 400,767 395,693 390,620 397,227 383,045 403,237 15.35%
NOSH 253,650 253,650 253,650 253,650 253,011 252,003 252,023 0.42%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 97.63% 11.48% 12.46% 8.54% 6.73% 17.85% 22.58% -
ROE 29.41% 18.98% 15.39% 6.50% 2.41% 30.12% 27.18% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 69.72 312.18 227.98 149.34 71.04 286.52 209.26 -51.90%
EPS 57.93 30.00 24.03 10.02 3.78 45.78 43.49 21.04%
DPS 20.00 22.00 22.00 22.00 10.00 14.00 4.00 192.11%
NAPS 1.97 1.58 1.56 1.54 1.57 1.52 1.60 14.86%
Adjusted Per Share Value based on latest NOSH - 253,650
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 69.72 312.18 227.98 149.34 70.86 284.66 207.92 -51.70%
EPS 57.93 30.00 24.03 10.02 3.77 45.48 43.21 21.56%
DPS 20.00 22.00 22.00 22.00 9.97 13.91 3.97 193.58%
NAPS 1.97 1.58 1.56 1.54 1.566 1.5101 1.5897 15.35%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 4.80 4.98 4.60 4.45 4.55 3.58 3.05 -
P/RPS 6.88 1.60 2.02 2.98 6.40 1.25 1.46 180.81%
P/EPS 8.29 16.61 19.16 44.45 120.44 7.82 7.01 11.81%
EY 12.07 6.02 5.22 2.25 0.83 12.79 14.26 -10.51%
DY 4.17 4.42 4.78 4.94 2.20 3.91 1.31 116.24%
P/NAPS 2.44 3.15 2.95 2.89 2.90 2.36 1.91 17.71%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 26/06/13 26/04/13 15/01/13 08/10/12 11/07/12 30/04/12 12/01/12 -
Price 4.85 4.78 4.60 4.43 4.35 4.20 2.96 -
P/RPS 6.96 1.53 2.02 2.97 6.12 1.47 1.41 189.62%
P/EPS 8.37 15.94 19.16 44.25 115.15 9.17 6.81 14.72%
EY 11.94 6.27 5.22 2.26 0.87 10.90 14.69 -12.89%
DY 4.12 4.60 4.78 4.97 2.30 3.33 1.35 110.25%
P/NAPS 2.46 3.03 2.95 2.88 2.77 2.76 1.85 20.90%

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