[ATLAN] QoQ TTM Result on 30-Nov-2011 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
12-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
30-Nov-2011 [#3]
Profit Trend
QoQ- -1.0%
YoY- 20.03%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 751,030 724,493 722,040 733,029 743,083 746,119 744,789 0.55%
PBT 79,648 68,943 158,969 138,355 140,548 148,396 73,700 5.28%
Tax -25,309 -22,617 -30,066 -33,115 -33,724 -34,253 -23,435 5.23%
NP 54,339 46,326 128,903 105,240 106,824 114,143 50,265 5.30%
-
NP to SH 39,480 32,681 115,358 90,480 91,396 98,208 30,181 19.51%
-
Tax Rate 31.78% 32.81% 18.91% 23.93% 23.99% 23.08% 31.80% -
Total Cost 696,691 678,167 593,137 627,789 636,259 631,976 694,524 0.20%
-
Net Worth 390,620 397,227 251,594 402,755 402,763 395,652 133,629 103.77%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 80,898 60,529 35,228 27,718 40,317 42,847 42,847 52.46%
Div Payout % 204.91% 185.21% 30.54% 30.63% 44.11% 43.63% 141.97% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 390,620 397,227 251,594 402,755 402,763 395,652 133,629 103.77%
NOSH 253,650 253,011 251,594 251,722 251,727 252,008 252,131 0.39%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 7.24% 6.39% 17.85% 14.36% 14.38% 15.30% 6.75% -
ROE 10.11% 8.23% 45.85% 22.47% 22.69% 24.82% 22.59% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 296.09 286.35 286.99 291.21 295.19 296.07 295.40 0.15%
EPS 15.56 12.92 45.85 35.94 36.31 38.97 11.97 19.01%
DPS 32.00 24.00 14.00 11.00 16.00 17.00 16.99 52.21%
NAPS 1.54 1.57 1.00 1.60 1.60 1.57 0.53 102.96%
Adjusted Per Share Value based on latest NOSH - 251,722
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 296.09 285.63 284.66 288.99 292.96 294.15 293.63 0.55%
EPS 15.56 12.88 45.48 35.67 36.03 38.72 11.90 19.47%
DPS 32.00 23.86 13.89 10.93 15.90 16.89 16.89 52.81%
NAPS 1.54 1.566 0.9919 1.5878 1.5879 1.5598 0.5268 103.78%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 4.45 4.55 3.58 3.05 3.18 3.33 3.32 -
P/RPS 1.50 1.59 1.25 1.05 1.08 1.12 1.12 21.39%
P/EPS 28.59 35.23 7.81 8.49 8.76 8.55 27.74 2.02%
EY 3.50 2.84 12.81 11.79 11.42 11.70 3.61 -2.03%
DY 7.19 5.27 3.91 3.61 5.03 5.11 5.12 25.27%
P/NAPS 2.89 2.90 3.58 1.91 1.99 2.12 6.26 -40.12%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 08/10/12 11/07/12 30/04/12 12/01/12 13/10/11 14/07/11 29/04/11 -
Price 4.43 4.35 4.20 2.96 3.00 3.32 3.37 -
P/RPS 1.50 1.52 1.46 1.02 1.02 1.12 1.14 19.97%
P/EPS 28.46 33.68 9.16 8.23 8.26 8.52 28.15 0.72%
EY 3.51 2.97 10.92 12.14 12.10 11.74 3.55 -0.74%
DY 7.22 5.52 3.33 3.72 5.33 5.12 5.04 26.93%
P/NAPS 2.88 2.77 4.20 1.85 1.88 2.11 6.36 -40.88%

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