[ATLAN] YoY Cumulative 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- 165.67%
YoY- -74.93%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 378,667 351,800 351,201 378,809 349,819 351,525 320,334 2.82%
PBT 35,087 37,784 211,230 46,680 126,002 59,153 61,435 -8.90%
Tax -12,084 -13,434 -32,274 -14,314 -19,071 -8,782 -8,100 6.89%
NP 23,003 24,350 178,956 32,366 106,931 50,371 53,335 -13.07%
-
NP to SH 17,614 21,166 151,564 25,393 101,271 40,057 46,932 -15.06%
-
Tax Rate 34.44% 35.55% 15.28% 30.66% 15.14% 14.85% 13.18% -
Total Cost 355,664 327,450 172,245 346,443 242,888 301,154 266,999 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 44,388 63,412 50,730 55,803 10,079 12,325 12,018 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 4.51% 5.00% 30.03% 6.50% 25.12% 11.61% 16.86% -
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 149.29 138.70 138.46 149.34 138.83 142.60 159.92 -1.13%
EPS 6.94 8.34 59.75 10.02 40.19 16.25 23.43 -18.34%
DPS 17.50 25.00 20.00 22.00 4.00 5.00 6.00 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 149.29 138.70 138.46 149.34 137.91 138.59 126.29 2.82%
EPS 6.94 8.34 59.75 10.02 39.93 15.79 18.50 -15.06%
DPS 17.50 25.00 20.00 22.00 3.97 4.86 4.74 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 3.05 3.24 3.45 2.98 2.29 2.23 1.76 9.59%
P/EPS 65.67 53.93 7.98 44.45 7.91 19.57 12.04 32.65%
EY 1.52 1.85 12.53 2.25 12.64 5.11 8.31 -24.64%
DY 3.84 5.56 4.19 4.94 1.26 1.57 2.13 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 3.07 3.61 3.65 2.97 2.16 2.24 1.81 9.20%
P/EPS 66.10 59.92 8.45 44.25 7.46 19.63 12.38 32.18%
EY 1.51 1.67 11.83 2.26 13.40 5.09 8.08 -24.37%
DY 3.81 5.00 3.96 4.97 1.33 1.57 2.07 10.69%
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