[ATLAN] QoQ 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- -30.94%
YoY- 130.09%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 199,468 199,064 179,745 194,648 177,573 172,527 177,292 8.15%
PBT 48,589 27,710 18,971 15,376 17,591 17,005 108,997 -41.55%
Tax -8,928 -7,432 -6,882 -5,556 -5,439 -4,740 -14,331 -26.99%
NP 39,661 20,278 12,089 9,820 12,152 12,265 94,666 -43.92%
-
NP to SH 35,514 15,836 9,558 5,754 8,332 9,037 92,235 -46.98%
-
Tax Rate 18.37% 26.82% 36.28% 36.13% 30.92% 27.87% 13.15% -
Total Cost 159,807 178,786 167,656 184,828 165,421 160,262 82,626 55.04%
-
Net Worth 395,693 390,620 397,227 251,594 402,755 402,763 395,652 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 - 30,438 25,301 25,159 - 10,069 - -
Div Payout % - 192.21% 264.71% 437.25% - 111.42% - -
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 395,693 390,620 397,227 251,594 402,755 402,763 395,652 0.00%
NOSH 253,650 253,650 253,011 251,594 251,722 251,727 252,008 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 19.88% 10.19% 6.73% 5.05% 6.84% 7.11% 53.40% -
ROE 8.98% 4.05% 2.41% 2.29% 2.07% 2.24% 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 78.64 78.48 71.04 77.37 70.54 68.54 70.35 7.68%
EPS 14.00 6.24 3.78 2.28 3.31 3.59 36.60 -47.21%
DPS 0.00 12.00 10.00 10.00 0.00 4.00 0.00 -
NAPS 1.56 1.54 1.57 1.00 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 78.64 78.48 70.86 76.74 70.01 68.02 69.90 8.14%
EPS 14.00 6.24 3.77 2.27 3.28 3.56 36.36 -46.98%
DPS 0.00 12.00 9.97 9.92 0.00 3.97 0.00 -
NAPS 1.56 1.54 1.566 0.9919 1.5878 1.5879 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 5.85 5.67 6.40 4.63 4.32 4.64 4.73 15.17%
P/EPS 32.85 71.28 120.44 156.54 92.15 88.58 9.10 134.77%
EY 3.04 1.40 0.83 0.64 1.09 1.13 10.99 -57.44%
DY 0.00 2.70 2.20 2.79 0.00 1.26 0.00 -
P/NAPS 2.95 2.89 2.90 3.58 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 5.85 5.64 6.12 5.43 4.20 4.38 4.72 15.33%
P/EPS 32.85 70.96 115.15 183.65 89.43 83.57 9.07 135.28%
EY 3.04 1.41 0.87 0.54 1.12 1.20 11.02 -57.52%
DY 0.00 2.71 2.30 2.38 0.00 1.33 0.00 -
P/NAPS 2.95 2.88 2.77 4.20 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