[ATLAN] YoY Cumulative Quarter Result on 31-Aug-2011 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
13-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-Aug-2011 [#2]
Profit Trend
QoQ- 9.8%
YoY- 152.82%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 351,800 351,201 378,809 349,819 351,525 320,334 321,090 1.53%
PBT 37,784 211,230 46,680 126,002 59,153 61,435 47,612 -3.77%
Tax -13,434 -32,274 -14,314 -19,071 -8,782 -8,100 -10,036 4.97%
NP 24,350 178,956 32,366 106,931 50,371 53,335 37,576 -6.97%
-
NP to SH 21,166 151,564 25,393 101,271 40,057 46,932 40,913 -10.39%
-
Tax Rate 35.55% 15.28% 30.66% 15.14% 14.85% 13.18% 21.08% -
Total Cost 327,450 172,245 346,443 242,888 301,154 266,999 283,514 2.42%
-
Net Worth 423,595 504,763 390,620 403,168 345,106 278,427 313,650 5.13%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 63,412 50,730 55,803 10,079 12,325 12,018 - -
Div Payout % 299.60% 33.47% 219.76% 9.95% 30.77% 25.61% - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 423,595 504,763 390,620 403,168 345,106 278,427 313,650 5.13%
NOSH 253,650 253,650 253,650 251,980 246,504 200,307 230,625 1.59%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 6.92% 50.96% 8.54% 30.57% 14.33% 16.65% 11.70% -
ROE 5.00% 30.03% 6.50% 25.12% 11.61% 16.86% 13.04% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 138.70 138.46 149.34 138.83 142.60 159.92 139.23 -0.06%
EPS 8.34 59.75 10.02 40.19 16.25 23.43 16.29 -10.55%
DPS 25.00 20.00 22.00 4.00 5.00 6.00 0.00 -
NAPS 1.67 1.99 1.54 1.60 1.40 1.39 1.36 3.47%
Adjusted Per Share Value based on latest NOSH - 251,727
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 138.70 138.46 149.34 137.91 138.59 126.29 126.59 1.53%
EPS 8.34 59.75 10.02 39.93 15.79 18.50 16.13 -10.40%
DPS 25.00 20.00 22.00 3.97 4.86 4.74 0.00 -
NAPS 1.67 1.99 1.54 1.5895 1.3606 1.0977 1.2366 5.13%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 4.50 4.77 4.45 3.18 3.18 2.82 2.95 -
P/RPS 3.24 3.45 2.98 2.29 2.23 1.76 2.12 7.32%
P/EPS 53.93 7.98 44.45 7.91 19.57 12.04 16.63 21.65%
EY 1.85 12.53 2.25 12.64 5.11 8.31 6.01 -17.82%
DY 5.56 4.19 4.94 1.26 1.57 2.13 0.00 -
P/NAPS 2.69 2.40 2.89 1.99 2.27 2.03 2.17 3.64%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 14/10/14 16/10/13 08/10/12 13/10/11 27/10/10 28/10/09 30/10/08 -
Price 5.00 5.05 4.43 3.00 3.19 2.90 2.58 -
P/RPS 3.61 3.65 2.97 2.16 2.24 1.81 1.85 11.78%
P/EPS 59.92 8.45 44.25 7.46 19.63 12.38 14.54 26.60%
EY 1.67 11.83 2.26 13.40 5.09 8.08 6.88 -21.01%
DY 5.00 3.96 4.97 1.33 1.57 2.07 0.00 -
P/NAPS 2.99 2.54 2.88 1.88 2.28 2.09 1.90 7.84%

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