[ATLAN] QoQ 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- 65.68%
YoY- 75.24%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 176,853 213,574 199,468 199,064 179,745 194,648 177,573 -0.27%
PBT 198,483 25,021 48,589 27,710 18,971 15,376 17,591 402.32%
Tax -25,817 -6,163 -8,928 -7,432 -6,882 -5,556 -5,439 182.17%
NP 172,666 18,858 39,661 20,278 12,089 9,820 12,152 485.69%
-
NP to SH 146,945 15,140 35,514 15,836 9,558 5,754 8,332 576.36%
-
Tax Rate 13.01% 24.63% 18.37% 26.82% 36.28% 36.13% 30.92% -
Total Cost 4,187 194,716 159,807 178,786 167,656 184,828 165,421 -91.36%
-
Net Worth 499,690 400,767 395,693 390,620 397,227 251,594 402,755 15.44%
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 - - 30,438 25,301 25,159 - -
Div Payout % 34.52% - - 192.21% 264.71% 437.25% - -
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 499,690 400,767 395,693 390,620 397,227 251,594 402,755 15.44%
NOSH 253,650 253,650 253,650 253,650 253,011 251,594 251,722 0.50%
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% 8.83% 19.88% 10.19% 6.73% 5.05% 6.84% -
ROE 29.41% 3.78% 8.98% 4.05% 2.41% 2.29% 2.07% -
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 84.20 78.64 78.48 71.04 77.37 70.54 -0.77%
EPS 57.93 5.97 14.00 6.24 3.78 2.28 3.31 572.91%
DPS 20.00 0.00 0.00 12.00 10.00 10.00 0.00 -
NAPS 1.97 1.58 1.56 1.54 1.57 1.00 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 84.20 78.64 78.48 70.86 76.74 70.01 -0.27%
EPS 57.93 5.97 14.00 6.24 3.77 2.27 3.28 577.00%
DPS 20.00 0.00 0.00 12.00 9.97 9.92 0.00 -
NAPS 1.97 1.58 1.56 1.54 1.566 0.9919 1.5878 15.44%
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 5.91 5.85 5.67 6.40 4.63 4.32 36.33%
P/EPS 8.29 83.43 32.85 71.28 120.44 156.54 92.15 -79.89%
EY 12.07 1.20 3.04 1.40 0.83 0.64 1.09 396.08%
DY 4.17 0.00 0.00 2.70 2.20 2.79 0.00 -
P/NAPS 2.44 3.15 2.95 2.89 2.90 3.58 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 5.68 5.85 5.64 6.12 5.43 4.20 39.99%
P/EPS 8.37 80.08 32.85 70.96 115.15 183.65 89.43 -79.35%
EY 11.94 1.25 3.04 1.41 0.87 0.54 1.12 383.68%
DY 4.12 0.00 0.00 2.71 2.30 2.38 0.00 -
P/NAPS 2.46 3.03 2.95 2.88 2.77 4.20 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