[ATLAN] QoQ Cumulative Quarter Result on 28-Feb-2010 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- 47.35%
YoY- 96.44%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 539,152 351,525 175,962 697,890 502,969 320,334 158,378 126.12%
PBT 78,938 59,153 34,301 112,500 82,558 61,435 22,062 133.75%
Tax -14,830 -8,782 -3,513 -9,372 -11,744 -8,100 -4,053 137.26%
NP 64,108 50,371 30,788 103,128 70,814 53,335 18,009 132.95%
-
NP to SH 49,306 40,057 24,208 87,362 59,287 46,932 15,192 119.05%
-
Tax Rate 18.79% 14.85% 10.24% 8.33% 14.23% 13.18% 18.37% -
Total Cost 475,044 301,154 145,174 594,762 432,155 266,999 140,369 125.24%
-
Net Worth 345,266 345,106 322,773 311,391 312,866 278,427 304,311 8.77%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 24,839 12,325 12,043 33,846 33,762 12,018 11,795 64.22%
Div Payout % 50.38% 30.77% 49.75% 38.74% 56.95% 25.61% 77.64% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 345,266 345,106 322,773 311,391 312,866 278,427 304,311 8.77%
NOSH 248,392 246,504 240,875 225,646 225,083 200,307 235,900 3.49%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 11.89% 14.33% 17.50% 14.78% 14.08% 16.65% 11.37% -
ROE 14.28% 11.61% 7.50% 28.06% 18.95% 16.86% 4.99% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 217.06 142.60 73.05 309.28 223.46 159.92 67.14 118.48%
EPS 19.85 16.25 10.05 38.72 26.34 23.43 6.44 111.65%
DPS 10.00 5.00 5.00 15.00 15.00 6.00 5.00 58.67%
NAPS 1.39 1.40 1.34 1.38 1.39 1.39 1.29 5.09%
Adjusted Per Share Value based on latest NOSH - 227,340
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 212.48 138.54 69.35 275.04 198.22 126.24 62.42 126.12%
EPS 19.43 15.79 9.54 34.43 23.36 18.50 5.99 118.97%
DPS 9.79 4.86 4.75 13.34 13.31 4.74 4.65 64.19%
NAPS 1.3607 1.3601 1.272 1.2272 1.233 1.0973 1.1993 8.77%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 3.15 3.18 3.25 3.05 2.77 2.82 2.59 -
P/RPS 1.45 2.23 4.45 0.99 1.24 1.76 3.86 -47.90%
P/EPS 15.87 19.57 32.34 7.88 10.52 12.04 40.22 -46.17%
EY 6.30 5.11 3.09 12.69 9.51 8.31 2.49 85.57%
DY 3.17 1.57 1.54 4.92 5.42 2.13 1.93 39.16%
P/NAPS 2.27 2.27 2.43 2.21 1.99 2.03 2.01 8.43%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 26/01/11 27/10/10 22/06/10 28/04/10 27/01/10 28/10/09 29/07/09 -
Price 3.25 3.19 3.20 3.38 2.88 2.90 2.77 -
P/RPS 1.50 2.24 4.38 1.09 1.29 1.81 4.13 -49.06%
P/EPS 16.37 19.63 31.84 8.73 10.93 12.38 43.01 -47.44%
EY 6.11 5.09 3.14 11.45 9.15 8.08 2.32 90.59%
DY 3.08 1.57 1.56 4.44 5.21 2.07 1.81 42.48%
P/NAPS 2.34 2.28 2.39 2.45 2.07 2.09 2.15 5.80%

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