[ATLAN] QoQ Annualized Quarter Result on 30-Nov-2008 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- -27.76%
YoY- 2279.6%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 640,668 633,512 650,062 645,140 642,180 633,160 110,155 222.37%
PBT 122,870 88,248 59,997 76,158 95,224 41,744 4,636 783.64%
Tax -16,200 -16,212 -15,675 -17,822 -20,072 -26,100 -1,051 516.27%
NP 106,670 72,036 44,322 58,336 75,152 15,644 3,585 854.29%
-
NP to SH 93,864 60,768 44,472 59,109 81,826 28,760 3,585 776.51%
-
Tax Rate 13.18% 18.37% 26.13% 23.40% 21.08% 62.52% 22.67% -
Total Cost 533,998 561,476 605,740 586,804 567,028 617,516 106,570 191.96%
-
Net Worth 278,427 304,311 303,218 303,367 313,650 276,187 217,872 17.70%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 24,036 47,180 16,079 15,321 - - - -
Div Payout % 25.61% 77.64% 36.16% 25.92% - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 278,427 304,311 303,218 303,367 313,650 276,187 217,872 17.70%
NOSH 200,307 235,900 229,710 229,823 230,625 228,253 198,066 0.75%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 16.65% 11.37% 6.82% 9.04% 11.70% 2.47% 3.25% -
ROE 33.71% 19.97% 14.67% 19.48% 26.09% 10.41% 1.65% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 319.84 268.55 282.99 280.71 278.45 277.39 55.62 219.95%
EPS 46.86 25.76 19.36 25.72 32.58 12.60 1.81 769.97%
DPS 12.00 20.00 7.00 6.67 0.00 0.00 0.00 -
NAPS 1.39 1.29 1.32 1.32 1.36 1.21 1.10 16.83%
Adjusted Per Share Value based on latest NOSH - 230,945
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 252.58 249.76 256.28 254.34 253.18 249.62 43.43 222.36%
EPS 37.01 23.96 17.53 23.30 32.26 11.34 1.41 777.97%
DPS 9.48 18.60 6.34 6.04 0.00 0.00 0.00 -
NAPS 1.0977 1.1997 1.1954 1.196 1.2366 1.0889 0.859 17.70%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 2.82 2.59 2.73 2.70 2.95 3.04 3.00 -
P/RPS 0.88 0.96 0.96 0.96 1.06 1.10 5.39 -70.02%
P/EPS 6.02 10.05 14.10 10.50 8.31 24.13 165.75 -88.96%
EY 16.62 9.95 7.09 9.53 12.03 4.14 0.60 809.96%
DY 4.26 7.72 2.56 2.47 0.00 0.00 0.00 -
P/NAPS 2.03 2.01 2.07 2.05 2.17 2.51 2.73 -17.87%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/10/09 29/07/09 28/04/09 22/01/09 30/10/08 28/07/08 30/04/08 -
Price 2.90 2.77 2.73 2.59 2.58 2.98 3.00 -
P/RPS 0.91 1.03 0.96 0.92 0.93 1.07 5.39 -69.35%
P/EPS 6.19 10.75 14.10 10.07 7.27 23.65 165.75 -88.76%
EY 16.16 9.30 7.09 9.93 13.75 4.23 0.60 793.14%
DY 4.14 7.22 2.56 2.57 0.00 0.00 0.00 -
P/NAPS 2.09 2.15 2.07 1.96 1.90 2.46 2.73 -16.27%

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