[ATLAN] QoQ Annualized Quarter Result on 31-Aug-2010 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-Aug-2010 [#2]
Profit Trend
QoQ- -17.26%
YoY- -14.65%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 709,168 744,789 718,869 703,050 703,848 697,890 670,625 3.79%
PBT 435,988 73,700 105,250 118,306 137,204 112,500 110,077 150.54%
Tax -57,324 -23,435 -19,773 -17,564 -14,052 -9,372 -15,658 137.72%
NP 378,664 50,265 85,477 100,742 123,152 103,128 94,418 152.63%
-
NP to SH 368,940 30,182 65,741 80,114 96,832 87,362 79,049 179.54%
-
Tax Rate 13.15% 31.80% 18.79% 14.85% 10.24% 8.33% 14.22% -
Total Cost 330,504 694,524 633,392 602,308 580,696 594,762 576,206 -30.98%
-
Net Worth 395,652 314,103 345,266 345,106 322,773 311,391 312,866 16.95%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - 42,379 33,119 24,650 48,175 33,846 45,016 -
Div Payout % - 140.41% 50.38% 30.77% 49.75% 38.74% 56.95% -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 395,652 314,103 345,266 345,106 322,773 311,391 312,866 16.95%
NOSH 252,008 249,288 248,392 246,504 240,875 225,646 225,083 7.83%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 53.40% 6.75% 11.89% 14.33% 17.50% 14.78% 14.08% -
ROE 93.25% 9.61% 19.04% 23.21% 30.00% 28.06% 25.27% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 281.41 298.77 289.41 285.21 292.20 309.28 297.95 -3.73%
EPS 146.40 12.11 26.47 32.50 40.20 38.72 35.12 159.24%
DPS 0.00 17.00 13.33 10.00 20.00 15.00 20.00 -
NAPS 1.57 1.26 1.39 1.40 1.34 1.38 1.39 8.46%
Adjusted Per Share Value based on latest NOSH - 251,971
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 279.48 293.52 283.31 277.07 277.39 275.04 264.29 3.79%
EPS 145.40 11.89 25.91 31.57 38.16 34.43 31.15 179.56%
DPS 0.00 16.70 13.05 9.71 18.99 13.34 17.74 -
NAPS 1.5593 1.2379 1.3607 1.3601 1.272 1.2272 1.233 16.96%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 3.33 3.32 3.15 3.18 3.25 3.05 2.77 -
P/RPS 1.18 1.11 1.09 1.11 1.11 0.99 0.93 17.21%
P/EPS 2.27 27.42 11.90 9.78 8.08 7.88 7.89 -56.45%
EY 43.96 3.65 8.40 10.22 12.37 12.69 12.68 129.23%
DY 0.00 5.12 4.23 3.14 6.15 4.92 7.22 -
P/NAPS 2.12 2.63 2.27 2.27 2.43 2.21 1.99 4.31%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 14/07/11 29/04/11 26/01/11 27/10/10 22/06/10 28/04/10 27/01/10 -
Price 3.32 3.37 3.25 3.19 3.20 3.38 2.88 -
P/RPS 1.18 1.13 1.12 1.12 1.10 1.09 0.97 13.97%
P/EPS 2.27 27.83 12.28 9.82 7.96 8.73 8.20 -57.55%
EY 44.10 3.59 8.14 10.19 12.56 11.45 12.19 135.84%
DY 0.00 5.04 4.10 3.13 6.25 4.44 6.94 -
P/NAPS 2.11 2.67 2.34 2.28 2.39 2.45 2.07 1.28%

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