[ATLAN] QoQ Annualized Quarter Result on 31-Aug-2004 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-Aug-2004 [#2]
Profit Trend
QoQ- -27.93%
YoY- -21.21%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 149,368 129,395 119,578 115,004 120,292 107,296 105,825 25.80%
PBT 20,620 10,108 7,769 9,692 12,828 12,034 12,176 42.03%
Tax -7,004 -3,269 -3,793 -3,214 -3,840 -3,865 -2,949 77.91%
NP 13,616 6,839 3,976 6,478 8,988 8,169 9,226 29.59%
-
NP to SH 13,616 6,839 3,976 6,478 8,988 8,169 9,226 29.59%
-
Tax Rate 33.97% 32.34% 48.82% 33.16% 29.93% 32.12% 24.22% -
Total Cost 135,752 122,556 115,602 108,526 111,304 99,127 96,598 25.43%
-
Net Worth 247,563 209,482 174,522 170,704 165,345 153,831 147,626 41.10%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - 3,080 - - - 3,315 1,757 -
Div Payout % - 45.05% - - - 40.58% 19.05% -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 247,563 209,482 174,522 170,704 165,345 153,831 147,626 41.10%
NOSH 193,409 154,031 137,419 145,900 141,320 132,613 131,809 29.09%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 9.12% 5.29% 3.33% 5.63% 7.47% 7.61% 8.72% -
ROE 5.50% 3.26% 2.28% 3.79% 5.44% 5.31% 6.25% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 77.23 84.01 87.02 78.82 85.12 80.91 80.29 -2.55%
EPS 7.04 4.44 2.89 4.44 6.36 6.16 7.00 0.38%
DPS 0.00 2.00 0.00 0.00 0.00 2.50 1.33 -
NAPS 1.28 1.36 1.27 1.17 1.17 1.16 1.12 9.30%
Adjusted Per Share Value based on latest NOSH - 157,460
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 58.89 51.01 47.14 45.34 47.42 42.30 41.72 25.80%
EPS 5.37 2.70 1.57 2.55 3.54 3.22 3.64 29.56%
DPS 0.00 1.21 0.00 0.00 0.00 1.31 0.69 -
NAPS 0.976 0.8259 0.688 0.673 0.6519 0.6065 0.582 41.10%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 2.17 2.17 2.30 2.29 2.19 2.25 2.38 -
P/RPS 2.81 2.58 2.64 2.91 2.57 2.78 2.96 -3.40%
P/EPS 30.82 48.87 79.49 51.58 34.43 36.53 34.00 -6.33%
EY 3.24 2.05 1.26 1.94 2.90 2.74 2.94 6.68%
DY 0.00 0.92 0.00 0.00 0.00 1.11 0.56 -
P/NAPS 1.70 1.60 1.81 1.96 1.87 1.94 2.13 -13.94%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 25/07/05 29/04/05 31/01/05 29/10/04 30/07/04 29/04/04 27/01/04 -
Price 2.25 2.17 2.16 2.28 2.27 2.20 2.22 -
P/RPS 2.91 2.58 2.48 2.89 2.67 2.72 2.77 3.33%
P/EPS 31.96 48.87 74.65 51.35 35.69 35.71 31.71 0.52%
EY 3.13 2.05 1.34 1.95 2.80 2.80 3.15 -0.42%
DY 0.00 0.92 0.00 0.00 0.00 1.14 0.60 -
P/NAPS 1.76 1.60 1.70 1.95 1.94 1.90 1.98 -7.54%

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