[ATLAN] YoY Annual (Unaudited) Result on 29-Feb-2012 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
YoY- 282.21%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 730,655 760,688 791,851 722,040 744,789 697,890 650,062 1.96%
PBT 82,214 291,657 120,290 158,970 73,700 112,500 59,997 5.38%
Tax -26,248 -50,615 -29,404 -30,066 -23,435 -9,372 -15,675 8.96%
NP 55,966 241,042 90,886 128,904 50,265 103,128 44,322 3.96%
-
NP to SH 46,467 206,436 76,048 115,359 30,182 87,362 44,472 0.73%
-
Tax Rate 31.93% 17.35% 24.44% 18.91% 31.80% 8.33% 26.13% -
Total Cost 674,689 519,646 700,965 593,136 694,524 594,762 605,740 1.81%
-
Net Worth 398,230 443,887 400,767 383,045 314,103 311,391 303,218 4.64%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 88,777 164,872 55,803 35,280 42,379 33,846 16,079 32.92%
Div Payout % 191.05% 79.87% 73.38% 30.58% 140.41% 38.74% 36.16% -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 398,230 443,887 400,767 383,045 314,103 311,391 303,218 4.64%
NOSH 253,650 253,650 253,650 252,003 249,288 225,646 229,710 1.66%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 7.66% 31.69% 11.48% 17.85% 6.75% 14.78% 6.82% -
ROE 11.67% 46.51% 18.98% 30.12% 9.61% 28.06% 14.67% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 288.06 299.90 312.18 286.52 298.77 309.28 282.99 0.29%
EPS 18.32 81.38 30.00 45.78 12.11 38.72 19.36 -0.91%
DPS 35.00 65.00 22.00 14.00 17.00 15.00 7.00 30.75%
NAPS 1.57 1.75 1.58 1.52 1.26 1.38 1.32 2.93%
Adjusted Per Share Value based on latest NOSH - 251,594
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 288.06 299.90 312.18 284.66 293.63 275.14 256.28 1.96%
EPS 18.32 81.38 30.00 45.48 11.90 34.44 17.53 0.73%
DPS 35.00 65.00 22.00 13.91 16.71 13.34 6.34 32.92%
NAPS 1.57 1.75 1.58 1.5101 1.2383 1.2276 1.1954 4.64%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 4.77 4.74 4.98 3.58 3.32 3.05 2.73 -
P/RPS 1.66 1.58 1.60 1.25 1.11 0.99 0.96 9.55%
P/EPS 26.04 5.82 16.61 7.82 27.42 7.88 14.10 10.76%
EY 3.84 17.17 6.02 12.79 3.65 12.69 7.09 -9.71%
DY 7.34 13.71 4.42 3.91 5.12 4.92 2.56 19.18%
P/NAPS 3.04 2.71 3.15 2.36 2.63 2.21 2.07 6.61%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 29/04/15 29/04/14 26/04/13 30/04/12 29/04/11 28/04/10 28/04/09 -
Price 4.69 4.60 4.78 4.20 3.37 3.38 2.73 -
P/RPS 1.63 1.53 1.53 1.47 1.13 1.09 0.96 9.21%
P/EPS 25.60 5.65 15.94 9.17 27.83 8.73 14.10 10.44%
EY 3.91 17.69 6.27 10.90 3.59 11.45 7.09 -9.43%
DY 7.46 14.13 4.60 3.33 5.04 4.44 2.56 19.50%
P/NAPS 2.99 2.63 3.03 2.76 2.67 2.45 2.07 6.31%

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