[ATLAN] QoQ Annualized Quarter Result on 31-Aug-2005 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
24-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-Aug-2005 [#2]
Profit Trend
QoQ- 71.52%
YoY- 260.51%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 172,796 148,655 147,016 148,880 149,368 129,395 119,578 27.84%
PBT 15,340 15,382 25,182 33,148 20,620 10,108 7,769 57.45%
Tax -1,592 -1,243 -1,650 -1,878 -7,004 -3,269 -3,793 -43.97%
NP 13,748 14,139 23,532 31,270 13,616 6,839 3,976 128.83%
-
NP to SH 13,748 14,139 23,532 23,354 13,616 6,839 3,976 128.83%
-
Tax Rate 10.38% 8.08% 6.55% 5.67% 33.97% 32.34% 48.82% -
Total Cost 159,048 134,516 123,484 117,610 135,752 122,556 115,602 23.72%
-
Net Worth 330,183 322,570 325,976 248,980 247,563 209,482 174,522 53.02%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - 7,726 - - - 3,080 - -
Div Payout % - 54.64% - - - 45.05% - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 330,183 322,570 325,976 248,980 247,563 209,482 174,522 53.02%
NOSH 193,089 193,155 192,885 193,008 193,409 154,031 137,419 25.47%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 7.96% 9.51% 16.01% 21.00% 9.12% 5.29% 3.33% -
ROE 4.16% 4.38% 7.22% 9.38% 5.50% 3.26% 2.28% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 89.49 76.96 76.22 77.14 77.23 84.01 87.02 1.88%
EPS 7.12 7.32 12.20 12.10 7.04 4.44 2.89 82.51%
DPS 0.00 4.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.71 1.67 1.69 1.29 1.28 1.36 1.27 21.95%
Adjusted Per Share Value based on latest NOSH - 192,843
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 68.10 58.58 57.94 58.67 58.87 50.99 47.13 27.83%
EPS 5.42 5.57 9.27 9.20 5.37 2.70 1.57 128.59%
DPS 0.00 3.04 0.00 0.00 0.00 1.21 0.00 -
NAPS 1.3012 1.2712 1.2847 0.9812 0.9756 0.8256 0.6878 53.02%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 2.13 2.24 2.18 2.19 2.17 2.17 2.30 -
P/RPS 2.38 2.91 2.86 2.84 2.81 2.58 2.64 -6.68%
P/EPS 29.92 30.60 17.87 18.10 30.82 48.87 79.49 -47.89%
EY 3.34 3.27 5.60 5.53 3.24 2.05 1.26 91.64%
DY 0.00 1.79 0.00 0.00 0.00 0.92 0.00 -
P/NAPS 1.25 1.34 1.29 1.70 1.70 1.60 1.81 -21.88%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 28/07/06 27/04/06 14/02/06 24/10/05 25/07/05 29/04/05 31/01/05 -
Price 2.27 2.13 2.16 2.18 2.25 2.17 2.16 -
P/RPS 2.54 2.77 2.83 2.83 2.91 2.58 2.48 1.60%
P/EPS 31.88 29.10 17.70 18.02 31.96 48.87 74.65 -43.31%
EY 3.14 3.44 5.65 5.55 3.13 2.05 1.34 76.51%
DY 0.00 1.88 0.00 0.00 0.00 0.92 0.00 -
P/NAPS 1.33 1.28 1.28 1.69 1.76 1.60 1.70 -15.10%

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