[ATLAN] QoQ TTM Result on 31-Aug-2011 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
13-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-Aug-2011 [#2]
Profit Trend
QoQ- -6.94%
YoY- 16.45%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 724,493 722,040 733,029 743,083 746,119 744,789 734,073 -0.87%
PBT 68,943 158,969 138,355 140,548 148,396 73,700 108,880 -26.24%
Tax -22,617 -30,066 -33,115 -33,724 -34,253 -23,435 -14,458 34.72%
NP 46,326 128,903 105,240 106,824 114,143 50,265 94,422 -37.76%
-
NP to SH 32,681 115,358 90,480 91,396 98,208 30,181 75,380 -42.68%
-
Tax Rate 32.81% 18.91% 23.93% 23.99% 23.08% 31.80% 13.28% -
Total Cost 678,167 593,137 627,789 636,259 631,976 694,524 639,651 3.97%
-
Net Worth 397,227 251,594 402,755 402,763 395,652 133,629 350,264 8.74%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 60,529 35,228 27,718 40,317 42,847 42,847 38,838 34.38%
Div Payout % 185.21% 30.54% 30.63% 44.11% 43.63% 141.97% 51.52% -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 397,227 251,594 402,755 402,763 395,652 133,629 350,264 8.74%
NOSH 253,011 251,594 251,722 251,727 252,008 252,131 251,989 0.26%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 6.39% 17.85% 14.36% 14.38% 15.30% 6.75% 12.86% -
ROE 8.23% 45.85% 22.47% 22.69% 24.82% 22.59% 21.52% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 286.35 286.99 291.21 295.19 296.07 295.40 291.31 -1.13%
EPS 12.92 45.85 35.94 36.31 38.97 11.97 29.91 -42.82%
DPS 24.00 14.00 11.00 16.00 17.00 16.99 15.41 34.32%
NAPS 1.57 1.00 1.60 1.60 1.57 0.53 1.39 8.44%
Adjusted Per Share Value based on latest NOSH - 251,727
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 285.63 284.66 288.99 292.96 294.15 293.63 289.40 -0.86%
EPS 12.88 45.48 35.67 36.03 38.72 11.90 29.72 -42.70%
DPS 23.86 13.89 10.93 15.90 16.89 16.89 15.31 34.38%
NAPS 1.566 0.9919 1.5878 1.5879 1.5598 0.5268 1.3809 8.73%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 4.55 3.58 3.05 3.18 3.33 3.32 3.15 -
P/RPS 1.59 1.25 1.05 1.08 1.12 1.12 1.08 29.38%
P/EPS 35.23 7.81 8.49 8.76 8.55 27.74 10.53 123.53%
EY 2.84 12.81 11.79 11.42 11.70 3.61 9.50 -55.25%
DY 5.27 3.91 3.61 5.03 5.11 5.12 4.89 5.11%
P/NAPS 2.90 3.58 1.91 1.99 2.12 6.26 2.27 17.71%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 11/07/12 30/04/12 12/01/12 13/10/11 14/07/11 29/04/11 26/01/11 -
Price 4.35 4.20 2.96 3.00 3.32 3.37 3.25 -
P/RPS 1.52 1.46 1.02 1.02 1.12 1.14 1.12 22.55%
P/EPS 33.68 9.16 8.23 8.26 8.52 28.15 10.86 112.51%
EY 2.97 10.92 12.14 12.10 11.74 3.55 9.20 -52.90%
DY 5.52 3.33 3.72 5.33 5.12 5.04 4.74 10.67%
P/NAPS 2.77 4.20 1.85 1.88 2.11 6.36 2.34 11.89%

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