[ATLAN] QoQ 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- 124.26%
YoY- 326.24%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 174,349 176,853 213,574 199,468 199,064 179,745 194,648 -7.06%
PBT 12,747 198,483 25,021 48,589 27,710 18,971 15,376 -11.72%
Tax -6,457 -25,817 -6,163 -8,928 -7,432 -6,882 -5,556 10.50%
NP 6,290 172,666 18,858 39,661 20,278 12,089 9,820 -25.63%
-
NP to SH 4,619 146,945 15,140 35,514 15,836 9,558 5,754 -13.59%
-
Tax Rate 50.66% 13.01% 24.63% 18.37% 26.82% 36.28% 36.13% -
Total Cost 168,059 4,187 194,716 159,807 178,786 167,656 184,828 -6.12%
-
Net Worth 504,763 499,690 400,767 395,693 390,620 397,227 251,594 58.86%
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 - - 30,438 25,301 25,159 -
Div Payout % - 34.52% - - 192.21% 264.71% 437.25% -
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 504,763 499,690 400,767 395,693 390,620 397,227 251,594 58.86%
NOSH 253,650 253,650 253,650 253,650 253,650 253,011 251,594 0.54%
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 3.61% 97.63% 8.83% 19.88% 10.19% 6.73% 5.05% -
ROE 0.92% 29.41% 3.78% 8.98% 4.05% 2.41% 2.29% -
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 68.74 69.72 84.20 78.64 78.48 71.04 77.37 -7.56%
EPS 1.82 57.93 5.97 14.00 6.24 3.78 2.28 -13.91%
DPS 0.00 20.00 0.00 0.00 12.00 10.00 10.00 -
NAPS 1.99 1.97 1.58 1.56 1.54 1.57 1.00 58.01%
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 68.74 69.72 84.20 78.64 78.48 70.86 76.74 -7.05%
EPS 1.82 57.93 5.97 14.00 6.24 3.77 2.27 -13.66%
DPS 0.00 20.00 0.00 0.00 12.00 9.97 9.92 -
NAPS 1.99 1.97 1.58 1.56 1.54 1.566 0.9919 58.86%
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 6.94 6.88 5.91 5.85 5.67 6.40 4.63 30.87%
P/EPS 261.94 8.29 83.43 32.85 71.28 120.44 156.54 40.81%
EY 0.38 12.07 1.20 3.04 1.40 0.83 0.64 -29.28%
DY 0.00 4.17 0.00 0.00 2.70 2.20 2.79 -
P/NAPS 2.40 2.44 3.15 2.95 2.89 2.90 3.58 -23.34%
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 7.35 6.96 5.68 5.85 5.64 6.12 5.43 22.29%
P/EPS 277.32 8.37 80.08 32.85 70.96 115.15 183.65 31.52%
EY 0.36 11.94 1.25 3.04 1.41 0.87 0.54 -23.62%
DY 0.00 4.12 0.00 0.00 2.71 2.30 2.38 -
P/NAPS 2.54 2.46 3.03 2.95 2.88 2.77 4.20 -28.42%

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