[ATLAN] QoQ Annualized Quarter Result on 30-Nov-2009 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- -15.78%
YoY- 33.73%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 703,050 703,848 697,890 670,625 640,668 633,512 650,062 5.34%
PBT 118,306 137,204 112,500 110,077 122,870 88,248 59,997 57.05%
Tax -17,564 -14,052 -9,372 -15,658 -16,200 -16,212 -15,675 7.85%
NP 100,742 123,152 103,128 94,418 106,670 72,036 44,322 72.61%
-
NP to SH 80,114 96,832 87,362 79,049 93,864 60,768 44,472 47.89%
-
Tax Rate 14.85% 10.24% 8.33% 14.22% 13.18% 18.37% 26.13% -
Total Cost 602,308 580,696 594,762 576,206 533,998 561,476 605,740 -0.37%
-
Net Worth 345,106 322,773 311,391 312,866 278,427 304,311 303,218 8.98%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 24,650 48,175 33,846 45,016 24,036 47,180 16,079 32.85%
Div Payout % 30.77% 49.75% 38.74% 56.95% 25.61% 77.64% 36.16% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 345,106 322,773 311,391 312,866 278,427 304,311 303,218 8.98%
NOSH 246,504 240,875 225,646 225,083 200,307 235,900 229,710 4.80%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 14.33% 17.50% 14.78% 14.08% 16.65% 11.37% 6.82% -
ROE 23.21% 30.00% 28.06% 25.27% 33.71% 19.97% 14.67% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 285.21 292.20 309.28 297.95 319.84 268.55 282.99 0.52%
EPS 32.50 40.20 38.72 35.12 46.86 25.76 19.36 41.11%
DPS 10.00 20.00 15.00 20.00 12.00 20.00 7.00 26.76%
NAPS 1.40 1.34 1.38 1.39 1.39 1.29 1.32 3.98%
Adjusted Per Share Value based on latest NOSH - 219,839
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 277.17 277.49 275.14 264.39 252.58 249.76 256.28 5.34%
EPS 31.58 38.18 34.44 31.16 37.01 23.96 17.53 47.89%
DPS 9.72 18.99 13.34 17.75 9.48 18.60 6.34 32.85%
NAPS 1.3606 1.2725 1.2276 1.2335 1.0977 1.1997 1.1954 8.98%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 3.18 3.25 3.05 2.77 2.82 2.59 2.73 -
P/RPS 1.11 1.11 0.99 0.93 0.88 0.96 0.96 10.13%
P/EPS 9.78 8.08 7.88 7.89 6.02 10.05 14.10 -21.59%
EY 10.22 12.37 12.69 12.68 16.62 9.95 7.09 27.52%
DY 3.14 6.15 4.92 7.22 4.26 7.72 2.56 14.54%
P/NAPS 2.27 2.43 2.21 1.99 2.03 2.01 2.07 6.32%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 27/10/10 22/06/10 28/04/10 27/01/10 28/10/09 29/07/09 28/04/09 -
Price 3.19 3.20 3.38 2.88 2.90 2.77 2.73 -
P/RPS 1.12 1.10 1.09 0.97 0.91 1.03 0.96 10.79%
P/EPS 9.82 7.96 8.73 8.20 6.19 10.75 14.10 -21.37%
EY 10.19 12.56 11.45 12.19 16.16 9.30 7.09 27.27%
DY 3.13 6.25 4.44 6.94 4.14 7.22 2.56 14.29%
P/NAPS 2.28 2.39 2.45 2.07 2.09 2.15 2.07 6.63%

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