[ATLAN] QoQ 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- 66.11%
YoY- -89.64%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 213,574 199,468 199,064 179,745 194,648 177,573 172,527 15.30%
PBT 25,021 48,589 27,710 18,971 15,376 17,591 17,005 29.39%
Tax -6,163 -8,928 -7,432 -6,882 -5,556 -5,439 -4,740 19.14%
NP 18,858 39,661 20,278 12,089 9,820 12,152 12,265 33.24%
-
NP to SH 15,140 35,514 15,836 9,558 5,754 8,332 9,037 41.10%
-
Tax Rate 24.63% 18.37% 26.82% 36.28% 36.13% 30.92% 27.87% -
Total Cost 194,716 159,807 178,786 167,656 184,828 165,421 160,262 13.87%
-
Net Worth 400,767 395,693 390,620 397,227 251,594 402,755 402,763 -0.33%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - 30,438 25,301 25,159 - 10,069 -
Div Payout % - - 192.21% 264.71% 437.25% - 111.42% -
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 400,767 395,693 390,620 397,227 251,594 402,755 402,763 -0.33%
NOSH 253,650 253,650 253,650 253,011 251,594 251,722 251,727 0.50%
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 8.83% 19.88% 10.19% 6.73% 5.05% 6.84% 7.11% -
ROE 3.78% 8.98% 4.05% 2.41% 2.29% 2.07% 2.24% -
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 84.20 78.64 78.48 71.04 77.37 70.54 68.54 14.71%
EPS 5.97 14.00 6.24 3.78 2.28 3.31 3.59 40.40%
DPS 0.00 0.00 12.00 10.00 10.00 0.00 4.00 -
NAPS 1.58 1.56 1.54 1.57 1.00 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 84.20 78.64 78.48 70.86 76.74 70.01 68.02 15.30%
EPS 5.97 14.00 6.24 3.77 2.27 3.28 3.56 41.19%
DPS 0.00 0.00 12.00 9.97 9.92 0.00 3.97 -
NAPS 1.58 1.56 1.54 1.566 0.9919 1.5878 1.5879 -0.33%
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 5.91 5.85 5.67 6.40 4.63 4.32 4.64 17.51%
P/EPS 83.43 32.85 71.28 120.44 156.54 92.15 88.58 -3.91%
EY 1.20 3.04 1.40 0.83 0.64 1.09 1.13 4.09%
DY 0.00 0.00 2.70 2.20 2.79 0.00 1.26 -
P/NAPS 3.15 2.95 2.89 2.90 3.58 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 5.68 5.85 5.64 6.12 5.43 4.20 4.38 18.93%
P/EPS 80.08 32.85 70.96 115.15 183.65 89.43 83.57 -2.80%
EY 1.25 3.04 1.41 0.87 0.54 1.12 1.20 2.76%
DY 0.00 0.00 2.71 2.30 2.38 0.00 1.33 -
P/NAPS 3.03 2.95 2.88 2.77 4.20 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