[ATLAN] YoY Annualized Quarter Result on 31-Aug-2012 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
08-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- 32.84%
YoY- -74.93%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 757,334 703,600 702,402 757,618 699,638 703,050 640,668 2.82%
PBT 70,174 75,568 422,460 93,360 252,004 118,306 122,870 -8.90%
Tax -24,168 -26,868 -64,548 -28,628 -38,142 -17,564 -16,200 6.89%
NP 46,006 48,700 357,912 64,732 213,862 100,742 106,670 -13.07%
-
NP to SH 35,228 42,332 303,128 50,786 202,542 80,114 93,864 -15.06%
-
Tax Rate 34.44% 35.55% 15.28% 30.66% 15.14% 14.85% 13.18% -
Total Cost 711,328 654,900 344,490 692,886 485,776 602,308 533,998 4.89%
-
Net Worth 390,620 423,595 504,763 390,620 403,168 345,106 278,427 5.80%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 88,777 126,825 101,460 111,606 20,158 24,650 24,036 24.31%
Div Payout % 252.01% 299.60% 33.47% 219.76% 9.95% 30.77% 25.61% -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 390,620 423,595 504,763 390,620 403,168 345,106 278,427 5.80%
NOSH 253,650 253,650 253,650 253,650 251,980 246,504 200,307 4.01%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 6.07% 6.92% 50.96% 8.54% 30.57% 14.33% 16.65% -
ROE 9.02% 9.99% 60.05% 13.00% 50.24% 23.21% 33.71% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 298.57 277.39 276.92 298.69 277.66 285.21 319.84 -1.13%
EPS 13.88 16.68 119.50 20.04 80.38 32.50 46.86 -18.34%
DPS 35.00 50.00 40.00 44.00 8.00 10.00 12.00 19.52%
NAPS 1.54 1.67 1.99 1.54 1.60 1.40 1.39 1.72%
Adjusted Per Share Value based on latest NOSH - 253,650
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 298.57 277.39 276.92 298.69 275.83 277.17 252.58 2.82%
EPS 13.88 16.68 119.50 20.04 79.85 31.58 37.01 -15.07%
DPS 35.00 50.00 40.00 44.00 7.95 9.72 9.48 24.30%
NAPS 1.54 1.67 1.99 1.54 1.5895 1.3606 1.0977 5.80%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 4.56 4.50 4.77 4.45 3.18 3.18 2.82 -
P/RPS 1.53 1.62 1.72 1.49 1.15 1.11 0.88 9.65%
P/EPS 32.83 26.96 3.99 22.23 3.96 9.78 6.02 32.65%
EY 3.05 3.71 25.05 4.50 25.28 10.22 16.62 -24.60%
DY 7.68 11.11 8.39 9.89 2.52 3.14 4.26 10.31%
P/NAPS 2.96 2.69 2.40 2.89 1.99 2.27 2.03 6.48%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 13/10/15 14/10/14 16/10/13 08/10/12 13/10/11 27/10/10 28/10/09 -
Price 4.59 5.00 5.05 4.43 3.00 3.19 2.90 -
P/RPS 1.54 1.80 1.82 1.48 1.08 1.12 0.91 9.15%
P/EPS 33.05 29.96 4.23 22.13 3.73 9.82 6.19 32.18%
EY 3.03 3.34 23.66 4.52 26.79 10.19 16.16 -24.33%
DY 7.63 10.00 7.92 9.93 2.67 3.13 4.14 10.72%
P/NAPS 2.98 2.99 2.54 2.88 1.88 2.28 2.09 6.08%

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