[ATLAN] YoY TTM 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- 20.8%
YoY- -56.8%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 757,522 761,286 764,244 751,030 743,083 729,081 649,306 2.60%
PBT 79,516 118,211 284,840 79,648 140,548 110,219 73,820 1.24%
Tax -24,898 -31,776 -47,365 -25,309 -33,724 -12,054 -13,740 10.41%
NP 54,618 86,435 237,475 54,339 106,824 98,165 60,080 -1.57%
-
NP to SH 42,914 74,091 202,218 39,480 91,396 78,487 50,490 -2.67%
-
Tax Rate 31.31% 26.88% 16.63% 31.78% 23.99% 10.94% 18.61% -
Total Cost 702,904 674,851 526,769 696,691 636,259 630,916 589,226 2.98%
-
Net Worth 390,620 253,817 504,763 390,620 402,763 352,759 203,194 11.50%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 69,764 177,596 50,730 80,898 40,317 46,024 30,040 15.06%
Div Payout % 162.57% 239.70% 25.09% 204.91% 44.11% 58.64% 59.50% -
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 390,620 253,817 504,763 390,620 402,763 352,759 203,194 11.50%
NOSH 253,650 253,650 253,650 253,650 251,727 251,971 203,194 3.76%
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 7.21% 11.35% 31.07% 7.24% 14.38% 13.46% 9.25% -
ROE 10.99% 29.19% 40.06% 10.11% 22.69% 22.25% 24.85% -
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 298.65 299.93 301.30 296.09 295.19 289.35 319.55 -1.12%
EPS 16.92 29.19 79.72 15.56 36.31 31.15 24.85 -6.20%
DPS 27.50 70.00 20.00 32.00 16.00 18.27 14.78 10.89%
NAPS 1.54 1.00 1.99 1.54 1.60 1.40 1.00 7.45%
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 298.65 300.13 301.30 296.09 292.96 287.44 255.99 2.60%
EPS 16.92 29.21 79.72 15.56 36.03 30.94 19.91 -2.67%
DPS 27.50 70.02 20.00 32.00 15.90 18.14 11.84 15.07%
NAPS 1.54 1.0007 1.99 1.54 1.5879 1.3907 0.8011 11.50%
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 1.50 1.58 1.50 1.08 1.10 0.88 9.65%
P/EPS 26.95 15.42 5.98 28.59 8.76 10.21 11.35 15.49%
EY 3.71 6.49 16.71 3.50 11.42 9.80 8.81 -13.41%
DY 6.03 15.56 4.19 7.19 5.03 5.74 5.24 2.36%
P/NAPS 2.96 4.50 2.40 2.89 1.99 2.27 2.82 0.81%
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 1.67 1.68 1.50 1.02 1.10 0.91 9.15%
P/EPS 27.13 17.13 6.33 28.46 8.26 10.24 11.67 15.08%
EY 3.69 5.84 15.79 3.51 12.10 9.76 8.57 -13.09%
DY 5.99 14.00 3.96 7.22 5.33 5.73 5.10 2.71%
P/NAPS 2.98 5.00 2.54 2.88 1.88 2.28 2.90 0.45%

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