[ATLAN] QoQ Annualized Quarter Result on 28-Feb-2010 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- 10.52%
YoY- 96.44%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 718,869 703,050 703,848 697,890 670,625 640,668 633,512 8.78%
PBT 105,250 118,306 137,204 112,500 110,077 122,870 88,248 12.45%
Tax -19,773 -17,564 -14,052 -9,372 -15,658 -16,200 -16,212 14.14%
NP 85,477 100,742 123,152 103,128 94,418 106,670 72,036 12.06%
-
NP to SH 65,741 80,114 96,832 87,362 79,049 93,864 60,768 5.37%
-
Tax Rate 18.79% 14.85% 10.24% 8.33% 14.22% 13.18% 18.37% -
Total Cost 633,392 602,308 580,696 594,762 576,206 533,998 561,476 8.35%
-
Net Worth 345,266 345,106 322,773 311,391 312,866 278,427 304,311 8.77%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 33,119 24,650 48,175 33,846 45,016 24,036 47,180 -20.99%
Div Payout % 50.38% 30.77% 49.75% 38.74% 56.95% 25.61% 77.64% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 345,266 345,106 322,773 311,391 312,866 278,427 304,311 8.77%
NOSH 248,392 246,504 240,875 225,646 225,083 200,307 235,900 3.49%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 11.89% 14.33% 17.50% 14.78% 14.08% 16.65% 11.37% -
ROE 19.04% 23.21% 30.00% 28.06% 25.27% 33.71% 19.97% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 289.41 285.21 292.20 309.28 297.95 319.84 268.55 5.10%
EPS 26.47 32.50 40.20 38.72 35.12 46.86 25.76 1.82%
DPS 13.33 10.00 20.00 15.00 20.00 12.00 20.00 -23.67%
NAPS 1.39 1.40 1.34 1.38 1.39 1.39 1.29 5.09%
Adjusted Per Share Value based on latest NOSH - 227,340
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 283.41 277.17 277.49 275.14 264.39 252.58 249.76 8.78%
EPS 25.92 31.58 38.18 34.44 31.16 37.01 23.96 5.37%
DPS 13.06 9.72 18.99 13.34 17.75 9.48 18.60 -20.98%
NAPS 1.3612 1.3606 1.2725 1.2276 1.2335 1.0977 1.1997 8.77%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 3.15 3.18 3.25 3.05 2.77 2.82 2.59 -
P/RPS 1.09 1.11 1.11 0.99 0.93 0.88 0.96 8.82%
P/EPS 11.90 9.78 8.08 7.88 7.89 6.02 10.05 11.91%
EY 8.40 10.22 12.37 12.69 12.68 16.62 9.95 -10.66%
DY 4.23 3.14 6.15 4.92 7.22 4.26 7.72 -33.01%
P/NAPS 2.27 2.27 2.43 2.21 1.99 2.03 2.01 8.43%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 26/01/11 27/10/10 22/06/10 28/04/10 27/01/10 28/10/09 29/07/09 -
Price 3.25 3.19 3.20 3.38 2.88 2.90 2.77 -
P/RPS 1.12 1.12 1.10 1.09 0.97 0.91 1.03 5.73%
P/EPS 12.28 9.82 7.96 8.73 8.20 6.19 10.75 9.26%
EY 8.14 10.19 12.56 11.45 12.19 16.16 9.30 -8.49%
DY 4.10 3.13 6.25 4.44 6.94 4.14 7.22 -31.40%
P/NAPS 2.34 2.28 2.39 2.45 2.07 2.09 2.15 5.80%

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