[ATLAN] QoQ Cumulative Quarter Result on 31-May-2012 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
11-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- -91.71%
YoY- -89.64%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 791,851 578,277 378,809 179,745 722,040 527,392 349,819 72.48%
PBT 120,290 95,269 46,680 18,971 158,970 143,594 126,002 -3.04%
Tax -29,404 -23,241 -14,314 -6,882 -30,066 -24,510 -19,071 33.49%
NP 90,886 72,028 32,366 12,089 128,904 119,084 106,931 -10.28%
-
NP to SH 76,048 60,908 25,393 9,558 115,359 109,605 101,271 -17.39%
-
Tax Rate 24.44% 24.40% 30.66% 36.28% 18.91% 17.07% 15.14% -
Total Cost 700,965 506,249 346,443 167,656 593,136 408,308 242,888 102.83%
-
Net Worth 400,767 395,693 390,620 397,227 383,045 403,237 403,168 -0.39%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 55,803 55,803 55,803 25,301 35,280 10,080 10,079 213.28%
Div Payout % 73.38% 91.62% 219.76% 264.71% 30.58% 9.20% 9.95% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 400,767 395,693 390,620 397,227 383,045 403,237 403,168 -0.39%
NOSH 253,650 253,650 253,650 253,011 252,003 252,023 251,980 0.44%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 11.48% 12.46% 8.54% 6.73% 17.85% 22.58% 30.57% -
ROE 18.98% 15.39% 6.50% 2.41% 30.12% 27.18% 25.12% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 312.18 227.98 149.34 71.04 286.52 209.26 138.83 71.72%
EPS 30.00 24.03 10.02 3.78 45.78 43.49 40.19 -17.72%
DPS 22.00 22.00 22.00 10.00 14.00 4.00 4.00 211.90%
NAPS 1.58 1.56 1.54 1.57 1.52 1.60 1.60 -0.83%
Adjusted Per Share Value based on latest NOSH - 253,011
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 312.18 227.98 149.34 70.86 284.66 207.92 137.91 72.48%
EPS 30.00 24.03 10.02 3.77 45.48 43.21 39.93 -17.36%
DPS 22.00 22.00 22.00 9.97 13.91 3.97 3.97 213.47%
NAPS 1.58 1.56 1.54 1.566 1.5101 1.5897 1.5895 -0.39%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 4.98 4.60 4.45 4.55 3.58 3.05 3.18 -
P/RPS 1.60 2.02 2.98 6.40 1.25 1.46 2.29 -21.27%
P/EPS 16.61 19.16 44.45 120.44 7.82 7.01 7.91 64.05%
EY 6.02 5.22 2.25 0.83 12.79 14.26 12.64 -39.04%
DY 4.42 4.78 4.94 2.20 3.91 1.31 1.26 131.04%
P/NAPS 3.15 2.95 2.89 2.90 2.36 1.91 1.99 35.86%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 26/04/13 15/01/13 08/10/12 11/07/12 30/04/12 12/01/12 13/10/11 -
Price 4.78 4.60 4.43 4.35 4.20 2.96 3.00 -
P/RPS 1.53 2.02 2.97 6.12 1.47 1.41 2.16 -20.55%
P/EPS 15.94 19.16 44.25 115.15 9.17 6.81 7.46 65.97%
EY 6.27 5.22 2.26 0.87 10.90 14.69 13.40 -39.75%
DY 4.60 4.78 4.97 2.30 3.33 1.35 1.33 128.87%
P/NAPS 3.03 2.95 2.88 2.77 2.76 1.85 1.88 37.50%

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