[ATLAN] QoQ Annualized Quarter Result on 31-May-2005 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-May-2005 [#1]
Profit Trend
QoQ- 99.09%
YoY- 51.49%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 148,655 147,016 148,880 149,368 129,395 119,578 115,004 18.71%
PBT 15,382 25,182 33,148 20,620 10,108 7,769 9,692 36.17%
Tax -1,243 -1,650 -1,878 -7,004 -3,269 -3,793 -3,214 -47.00%
NP 14,139 23,532 31,270 13,616 6,839 3,976 6,478 68.50%
-
NP to SH 14,139 23,532 23,354 13,616 6,839 3,976 6,478 68.50%
-
Tax Rate 8.08% 6.55% 5.67% 33.97% 32.34% 48.82% 33.16% -
Total Cost 134,516 123,484 117,610 135,752 122,556 115,602 108,526 15.43%
-
Net Worth 322,570 325,976 248,980 247,563 209,482 174,522 170,704 53.02%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div 7,726 - - - 3,080 - - -
Div Payout % 54.64% - - - 45.05% - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 322,570 325,976 248,980 247,563 209,482 174,522 170,704 53.02%
NOSH 193,155 192,885 193,008 193,409 154,031 137,419 145,900 20.63%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 9.51% 16.01% 21.00% 9.12% 5.29% 3.33% 5.63% -
ROE 4.38% 7.22% 9.38% 5.50% 3.26% 2.28% 3.79% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 76.96 76.22 77.14 77.23 84.01 87.02 78.82 -1.58%
EPS 7.32 12.20 12.10 7.04 4.44 2.89 4.44 39.68%
DPS 4.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.67 1.69 1.29 1.28 1.36 1.27 1.17 26.85%
Adjusted Per Share Value based on latest NOSH - 193,409
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 58.58 57.94 58.67 58.87 50.99 47.13 45.32 18.71%
EPS 5.57 9.27 9.20 5.37 2.70 1.57 2.55 68.58%
DPS 3.04 0.00 0.00 0.00 1.21 0.00 0.00 -
NAPS 1.2712 1.2847 0.9812 0.9756 0.8256 0.6878 0.6727 53.02%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 2.24 2.18 2.19 2.17 2.17 2.30 2.29 -
P/RPS 2.91 2.86 2.84 2.81 2.58 2.64 2.91 0.00%
P/EPS 30.60 17.87 18.10 30.82 48.87 79.49 51.58 -29.46%
EY 3.27 5.60 5.53 3.24 2.05 1.26 1.94 41.76%
DY 1.79 0.00 0.00 0.00 0.92 0.00 0.00 -
P/NAPS 1.34 1.29 1.70 1.70 1.60 1.81 1.96 -22.44%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 27/04/06 14/02/06 24/10/05 25/07/05 29/04/05 31/01/05 29/10/04 -
Price 2.13 2.16 2.18 2.25 2.17 2.16 2.28 -
P/RPS 2.77 2.83 2.83 2.91 2.58 2.48 2.89 -2.79%
P/EPS 29.10 17.70 18.02 31.96 48.87 74.65 51.35 -31.59%
EY 3.44 5.65 5.55 3.13 2.05 1.34 1.95 46.15%
DY 1.88 0.00 0.00 0.00 0.92 0.00 0.00 -
P/NAPS 1.28 1.28 1.69 1.76 1.60 1.70 1.95 -24.52%

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