[ATLAN] YoY TTM Result on 31-May-2011 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
14-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2012
Quarter
31-May-2011 [#1]
Profit Trend
QoQ- 225.4%
YoY- 4.06%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 760,408 788,959 724,493 746,119 715,474 650,150 235,925 21.52%
PBT 112,506 299,803 68,943 148,396 124,738 71,623 13,765 41.90%
Tax -31,474 -48,340 -22,617 -34,253 -10,832 -13,203 -7,172 27.93%
NP 81,032 251,463 46,326 114,143 113,906 58,420 6,593 51.88%
-
NP to SH 70,350 213,435 32,681 98,208 94,377 52,474 9,872 38.70%
-
Tax Rate 27.98% 16.12% 32.81% 23.08% 8.68% 18.43% 52.10% -
Total Cost 679,376 537,496 678,167 631,976 601,568 591,730 229,332 19.83%
-
Net Worth 454,233 499,690 397,227 395,652 322,773 304,311 276,187 8.64%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 114,142 81,168 60,529 42,847 35,457 28,008 - -
Div Payout % 162.25% 38.03% 185.21% 43.63% 37.57% 53.38% - -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 454,233 499,690 397,227 395,652 322,773 304,311 276,187 8.64%
NOSH 253,650 253,650 253,011 252,008 240,875 235,900 228,253 1.77%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 10.66% 31.87% 6.39% 15.30% 15.92% 8.99% 2.79% -
ROE 15.49% 42.71% 8.23% 24.82% 29.24% 17.24% 3.57% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 299.65 311.04 286.35 296.07 297.03 275.60 103.36 19.40%
EPS 27.72 84.15 12.92 38.97 39.18 22.24 4.33 36.24%
DPS 45.00 32.00 24.00 17.00 14.72 11.87 0.00 -
NAPS 1.79 1.97 1.57 1.57 1.34 1.29 1.21 6.74%
Adjusted Per Share Value based on latest NOSH - 252,008
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 299.79 311.04 285.63 294.15 282.07 256.32 93.01 21.52%
EPS 27.74 84.15 12.88 38.72 37.21 20.69 3.89 38.71%
DPS 45.00 32.00 23.86 16.89 13.98 11.04 0.00 -
NAPS 1.7908 1.97 1.566 1.5598 1.2725 1.1997 1.0889 8.64%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 4.66 4.80 4.55 3.33 3.25 2.59 3.04 -
P/RPS 1.56 1.54 1.59 1.12 1.09 0.94 2.94 -10.01%
P/EPS 16.81 5.70 35.23 8.55 8.29 11.64 70.29 -21.20%
EY 5.95 17.53 2.84 11.70 12.06 8.59 1.42 26.95%
DY 9.66 6.67 5.27 5.11 4.53 4.58 0.00 -
P/NAPS 2.60 2.44 2.90 2.12 2.43 2.01 2.51 0.58%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 16/07/14 26/06/13 11/07/12 14/07/11 22/06/10 29/07/09 28/07/08 -
Price 4.70 4.85 4.35 3.32 3.20 2.77 2.98 -
P/RPS 1.57 1.56 1.52 1.12 1.08 1.01 2.88 -9.61%
P/EPS 16.95 5.76 33.68 8.52 8.17 12.45 68.90 -20.83%
EY 5.90 17.35 2.97 11.74 12.24 8.03 1.45 26.33%
DY 9.57 6.60 5.52 5.12 4.60 4.29 0.00 -
P/NAPS 2.63 2.46 2.77 2.11 2.39 2.15 2.46 1.11%

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