[ATLAN] QoQ Cumulative Quarter Result on 30-Nov-2008 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- 8.36%
YoY- 2279.6%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 320,334 158,378 650,062 483,855 321,090 158,290 110,155 103.33%
PBT 61,435 22,062 59,997 57,119 47,612 10,436 4,636 457.36%
Tax -8,100 -4,053 -15,675 -13,367 -10,036 -6,525 -1,051 288.72%
NP 53,335 18,009 44,322 43,752 37,576 3,911 3,585 501.93%
-
NP to SH 46,932 15,192 44,472 44,332 40,913 7,190 3,585 452.86%
-
Tax Rate 13.18% 18.37% 26.13% 23.40% 21.08% 62.52% 22.67% -
Total Cost 266,999 140,369 605,740 440,103 283,514 154,379 106,570 84.15%
-
Net Worth 278,427 304,311 303,218 303,367 313,650 276,187 217,872 17.70%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 12,018 11,795 16,079 11,491 - - - -
Div Payout % 25.61% 77.64% 36.16% 25.92% - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 278,427 304,311 303,218 303,367 313,650 276,187 217,872 17.70%
NOSH 200,307 235,900 229,710 229,823 230,625 228,253 198,066 0.75%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 16.65% 11.37% 6.82% 9.04% 11.70% 2.47% 3.25% -
ROE 16.86% 4.99% 14.67% 14.61% 13.04% 2.60% 1.65% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 159.92 67.14 282.99 210.53 139.23 69.35 55.62 101.81%
EPS 23.43 6.44 19.36 19.29 16.29 3.15 1.81 448.74%
DPS 6.00 5.00 7.00 5.00 0.00 0.00 0.00 -
NAPS 1.39 1.29 1.32 1.32 1.36 1.21 1.10 16.83%
Adjusted Per Share Value based on latest NOSH - 230,945
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 126.29 62.44 256.28 190.76 126.59 62.40 43.43 103.33%
EPS 18.50 5.99 17.53 17.48 16.13 2.83 1.41 453.68%
DPS 4.74 4.65 6.34 4.53 0.00 0.00 0.00 -
NAPS 1.0977 1.1997 1.1954 1.196 1.2366 1.0889 0.859 17.70%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 2.82 2.59 2.73 2.70 2.95 3.04 3.00 -
P/RPS 1.76 3.86 0.96 1.28 2.12 4.38 5.39 -52.48%
P/EPS 12.04 40.22 14.10 14.00 16.63 96.51 165.75 -82.50%
EY 8.31 2.49 7.09 7.14 6.01 1.04 0.60 473.96%
DY 2.13 1.93 2.56 1.85 0.00 0.00 0.00 -
P/NAPS 2.03 2.01 2.07 2.05 2.17 2.51 2.73 -17.87%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/10/09 29/07/09 28/04/09 22/01/09 30/10/08 28/07/08 30/04/08 -
Price 2.90 2.77 2.73 2.59 2.58 2.98 3.00 -
P/RPS 1.81 4.13 0.96 1.23 1.85 4.30 5.39 -51.59%
P/EPS 12.38 43.01 14.10 13.43 14.54 94.60 165.75 -82.18%
EY 8.08 2.32 7.09 7.45 6.88 1.06 0.60 463.35%
DY 2.07 1.81 2.56 1.93 0.00 0.00 0.00 -
P/NAPS 2.09 2.15 2.07 1.96 1.90 2.46 2.73 -16.27%

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