[ATLAN] QoQ TTM Result on 31-May-2011 [#1]

Announcement Date
14-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2012
Quarter
31-May-2011 [#1]
Profit Trend
QoQ- 225.4%
YoY- 4.06%
View:
Show?
TTM Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 722,040 733,029 743,083 746,119 744,789 734,073 729,081 -0.64%
PBT 158,969 138,355 140,548 148,396 73,700 108,880 110,219 27.68%
Tax -30,066 -33,115 -33,724 -34,253 -23,435 -14,458 -12,054 84.02%
NP 128,903 105,240 106,824 114,143 50,265 94,422 98,165 19.93%
-
NP to SH 115,358 90,480 91,396 98,208 30,181 75,380 78,487 29.30%
-
Tax Rate 18.91% 23.93% 23.99% 23.08% 31.80% 13.28% 10.94% -
Total Cost 593,137 627,789 636,259 631,976 694,524 639,651 630,916 -4.03%
-
Net Worth 251,594 402,755 402,763 395,652 133,629 350,264 352,759 -20.18%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 35,228 27,718 40,317 42,847 42,847 38,838 46,024 -16.33%
Div Payout % 30.54% 30.63% 44.11% 43.63% 141.97% 51.52% 58.64% -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 251,594 402,755 402,763 395,652 133,629 350,264 352,759 -20.18%
NOSH 251,594 251,722 251,727 252,008 252,131 251,989 251,971 -0.09%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 17.85% 14.36% 14.38% 15.30% 6.75% 12.86% 13.46% -
ROE 45.85% 22.47% 22.69% 24.82% 22.59% 21.52% 22.25% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 286.99 291.21 295.19 296.07 295.40 291.31 289.35 -0.54%
EPS 45.85 35.94 36.31 38.97 11.97 29.91 31.15 29.42%
DPS 14.00 11.00 16.00 17.00 16.99 15.41 18.27 -16.27%
NAPS 1.00 1.60 1.60 1.57 0.53 1.39 1.40 -20.11%
Adjusted Per Share Value based on latest NOSH - 252,008
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 284.66 288.99 292.96 294.15 293.63 289.40 287.44 -0.64%
EPS 45.48 35.67 36.03 38.72 11.90 29.72 30.94 29.31%
DPS 13.89 10.93 15.90 16.89 16.89 15.31 18.14 -16.31%
NAPS 0.9919 1.5878 1.5879 1.5598 0.5268 1.3809 1.3907 -20.18%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 3.58 3.05 3.18 3.33 3.32 3.15 3.18 -
P/RPS 1.25 1.05 1.08 1.12 1.12 1.08 1.10 8.90%
P/EPS 7.81 8.49 8.76 8.55 27.74 10.53 10.21 -16.37%
EY 12.81 11.79 11.42 11.70 3.61 9.50 9.80 19.56%
DY 3.91 3.61 5.03 5.11 5.12 4.89 5.74 -22.59%
P/NAPS 3.58 1.91 1.99 2.12 6.26 2.27 2.27 35.52%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 30/04/12 12/01/12 13/10/11 14/07/11 29/04/11 26/01/11 27/10/10 -
Price 4.20 2.96 3.00 3.32 3.37 3.25 3.19 -
P/RPS 1.46 1.02 1.02 1.12 1.14 1.12 1.10 20.79%
P/EPS 9.16 8.23 8.26 8.52 28.15 10.86 10.24 -7.16%
EY 10.92 12.14 12.10 11.74 3.55 9.20 9.76 7.78%
DY 3.33 3.72 5.33 5.12 5.04 4.74 5.73 -30.38%
P/NAPS 4.20 1.85 1.88 2.11 6.36 2.34 2.28 50.32%

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