[ATLAN] YoY Annualized Quarter 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- -66.86%
YoY- -89.64%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 745,848 706,292 707,412 718,980 709,168 703,848 633,512 2.75%
PBT 89,320 77,328 793,932 75,884 435,988 137,204 88,248 0.20%
Tax -24,288 -26,700 -103,268 -27,528 -57,324 -14,052 -16,212 6.96%
NP 65,032 50,628 690,664 48,356 378,664 123,152 72,036 -1.68%
-
NP to SH 51,672 43,444 587,780 38,232 368,940 96,832 60,768 -2.66%
-
Tax Rate 27.19% 34.53% 13.01% 36.28% 13.15% 10.24% 18.37% -
Total Cost 680,816 655,664 16,748 670,624 330,504 580,696 561,476 3.26%
-
Net Worth 385,547 454,033 499,690 397,227 395,652 322,773 304,311 4.02%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 101,460 - 202,920 101,204 - 48,175 47,180 13.60%
Div Payout % 196.35% - 34.52% 264.71% - 49.75% 77.64% -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 385,547 454,033 499,690 397,227 395,652 322,773 304,311 4.02%
NOSH 253,650 253,650 253,650 253,011 252,008 240,875 235,900 1.21%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 8.72% 7.17% 97.63% 6.73% 53.40% 17.50% 11.37% -
ROE 13.40% 9.57% 117.63% 9.62% 93.25% 30.00% 19.97% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 294.05 278.45 278.89 284.17 281.41 292.20 268.55 1.52%
EPS 20.36 17.12 231.72 15.12 146.40 40.20 25.76 -3.84%
DPS 40.00 0.00 80.00 40.00 0.00 20.00 20.00 12.24%
NAPS 1.52 1.79 1.97 1.57 1.57 1.34 1.29 2.77%
Adjusted Per Share Value based on latest NOSH - 253,011
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 294.05 278.45 278.89 283.45 279.59 277.49 249.76 2.75%
EPS 20.36 17.12 231.72 15.07 145.45 38.18 23.96 -2.67%
DPS 40.00 0.00 80.00 39.90 0.00 18.99 18.60 13.60%
NAPS 1.52 1.79 1.97 1.566 1.5598 1.2725 1.1997 4.02%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 4.70 4.66 4.80 4.55 3.33 3.25 2.59 -
P/RPS 1.60 1.67 1.72 1.60 1.18 1.11 0.96 8.88%
P/EPS 23.07 27.21 2.07 30.11 2.27 8.08 10.05 14.84%
EY 4.33 3.68 48.28 3.32 43.96 12.37 9.95 -12.94%
DY 8.51 0.00 16.67 8.79 0.00 6.15 7.72 1.63%
P/NAPS 3.09 2.60 2.44 2.90 2.12 2.43 2.01 7.42%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 15/07/15 16/07/14 26/06/13 11/07/12 14/07/11 22/06/10 29/07/09 -
Price 4.65 4.70 4.85 4.35 3.32 3.20 2.77 -
P/RPS 1.58 1.69 1.74 1.53 1.18 1.10 1.03 7.38%
P/EPS 22.83 27.44 2.09 28.79 2.27 7.96 10.75 13.36%
EY 4.38 3.64 47.78 3.47 44.10 12.56 9.30 -11.78%
DY 8.60 0.00 16.49 9.20 0.00 6.25 7.22 2.95%
P/NAPS 3.06 2.63 2.46 2.77 2.11 2.39 2.15 6.05%

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