[ATLAN] QoQ TTM 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- -71.67%
YoY- -66.72%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 791,851 772,925 751,030 724,493 722,040 733,029 743,083 4.33%
PBT 120,291 110,646 79,648 68,943 158,969 138,355 140,548 -9.86%
Tax -29,405 -28,798 -25,309 -22,617 -30,066 -33,115 -33,724 -8.73%
NP 90,886 81,848 54,339 46,326 128,903 105,240 106,824 -10.22%
-
NP to SH 76,048 66,662 39,480 32,681 115,358 90,480 91,396 -11.54%
-
Tax Rate 24.44% 26.03% 31.78% 32.81% 18.91% 23.93% 23.99% -
Total Cost 700,965 691,077 696,691 678,167 593,137 627,789 636,259 6.67%
-
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 55,739 80,898 80,898 60,529 35,228 27,718 40,317 24.12%
Div Payout % 73.29% 121.36% 204.91% 185.21% 30.54% 30.63% 44.11% -
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 11.48% 10.59% 7.24% 6.39% 17.85% 14.36% 14.38% -
ROE 18.98% 16.85% 10.11% 8.23% 45.85% 22.47% 22.69% -
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 312.18 304.72 296.09 286.35 286.99 291.21 295.19 3.80%
EPS 29.98 26.28 15.56 12.92 45.85 35.94 36.31 -11.99%
DPS 22.00 32.00 32.00 24.00 14.00 11.00 16.00 23.67%
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 312.18 304.72 296.09 285.63 284.66 288.99 292.96 4.33%
EPS 29.98 26.28 15.56 12.88 45.48 35.67 36.03 -11.54%
DPS 22.00 32.00 32.00 23.86 13.89 10.93 15.90 24.19%
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 1.60 1.51 1.50 1.59 1.25 1.05 1.08 29.98%
P/EPS 16.61 17.50 28.59 35.23 7.81 8.49 8.76 53.25%
EY 6.02 5.71 3.50 2.84 12.81 11.79 11.42 -34.76%
DY 4.42 6.96 7.19 5.27 3.91 3.61 5.03 -8.26%
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 1.53 1.51 1.50 1.52 1.46 1.02 1.02 31.06%
P/EPS 15.94 17.50 28.46 33.68 9.16 8.23 8.26 55.06%
EY 6.27 5.71 3.51 2.97 10.92 12.14 12.10 -35.51%
DY 4.60 6.96 7.22 5.52 3.33 3.72 5.33 -9.36%
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