[ATLAN] QoQ Annualized Quarter Result on 29-Feb-2004 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
29-Feb-2004 [#4]
Profit Trend
QoQ- -11.46%
YoY- 392.7%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 119,578 115,004 120,292 107,296 105,825 96,802 89,676 21.08%
PBT 7,769 9,692 12,828 12,034 12,176 11,310 8,948 -8.96%
Tax -3,793 -3,214 -3,840 -3,865 -2,949 -3,088 -2,428 34.52%
NP 3,976 6,478 8,988 8,169 9,226 8,222 6,520 -28.02%
-
NP to SH 3,976 6,478 8,988 8,169 9,226 8,222 6,520 -28.02%
-
Tax Rate 48.82% 33.16% 29.93% 32.12% 24.22% 27.30% 27.13% -
Total Cost 115,602 108,526 111,304 99,127 96,598 88,580 83,156 24.48%
-
Net Worth 174,522 170,704 165,345 153,831 147,626 161,910 155,808 7.83%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - 3,315 1,757 - - -
Div Payout % - - - 40.58% 19.05% - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 174,522 170,704 165,345 153,831 147,626 161,910 155,808 7.83%
NOSH 137,419 145,900 141,320 132,613 131,809 126,492 119,852 9.51%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 3.33% 5.63% 7.47% 7.61% 8.72% 8.49% 7.27% -
ROE 2.28% 3.79% 5.44% 5.31% 6.25% 5.08% 4.18% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 87.02 78.82 85.12 80.91 80.29 76.53 74.82 10.56%
EPS 2.89 4.44 6.36 6.16 7.00 6.50 5.44 -34.33%
DPS 0.00 0.00 0.00 2.50 1.33 0.00 0.00 -
NAPS 1.27 1.17 1.17 1.16 1.12 1.28 1.30 -1.54%
Adjusted Per Share Value based on latest NOSH - 132,765
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 47.13 45.32 47.41 42.29 41.71 38.15 35.34 21.09%
EPS 1.57 2.55 3.54 3.22 3.64 3.24 2.57 -27.93%
DPS 0.00 0.00 0.00 1.31 0.69 0.00 0.00 -
NAPS 0.6878 0.6727 0.6516 0.6062 0.5818 0.6381 0.614 7.83%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 2.30 2.29 2.19 2.25 2.38 2.28 2.78 -
P/RPS 2.64 2.91 2.57 2.78 2.96 2.98 3.72 -20.38%
P/EPS 79.49 51.58 34.43 36.53 34.00 35.08 51.10 34.14%
EY 1.26 1.94 2.90 2.74 2.94 2.85 1.96 -25.45%
DY 0.00 0.00 0.00 1.11 0.56 0.00 0.00 -
P/NAPS 1.81 1.96 1.87 1.94 2.13 1.78 2.14 -10.53%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 31/01/05 29/10/04 30/07/04 29/04/04 27/01/04 31/10/03 11/08/03 -
Price 2.16 2.28 2.27 2.20 2.22 2.98 2.50 -
P/RPS 2.48 2.89 2.67 2.72 2.77 3.89 3.34 -17.95%
P/EPS 74.65 51.35 35.69 35.71 31.71 45.85 45.96 38.05%
EY 1.34 1.95 2.80 2.80 3.15 2.18 2.18 -27.64%
DY 0.00 0.00 0.00 1.14 0.60 0.00 0.00 -
P/NAPS 1.70 1.95 1.94 1.90 1.98 2.33 1.92 -7.77%

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