[ATLAN] QoQ Cumulative Quarter Result on 30-Nov-2009 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 26.33%
YoY- 33.73%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 351,525 175,962 697,890 502,969 320,334 158,378 650,062 -33.55%
PBT 59,153 34,301 112,500 82,558 61,435 22,062 59,997 -0.93%
Tax -8,782 -3,513 -9,372 -11,744 -8,100 -4,053 -15,675 -31.96%
NP 50,371 30,788 103,128 70,814 53,335 18,009 44,322 8.87%
-
NP to SH 40,057 24,208 87,362 59,287 46,932 15,192 44,472 -6.71%
-
Tax Rate 14.85% 10.24% 8.33% 14.23% 13.18% 18.37% 26.13% -
Total Cost 301,154 145,174 594,762 432,155 266,999 140,369 605,740 -37.16%
-
Net Worth 345,106 322,773 311,391 312,866 278,427 304,311 303,218 8.98%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 12,325 12,043 33,846 33,762 12,018 11,795 16,079 -16.20%
Div Payout % 30.77% 49.75% 38.74% 56.95% 25.61% 77.64% 36.16% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 345,106 322,773 311,391 312,866 278,427 304,311 303,218 8.98%
NOSH 246,504 240,875 225,646 225,083 200,307 235,900 229,710 4.80%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 14.33% 17.50% 14.78% 14.08% 16.65% 11.37% 6.82% -
ROE 11.61% 7.50% 28.06% 18.95% 16.86% 4.99% 14.67% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 142.60 73.05 309.28 223.46 159.92 67.14 282.99 -36.59%
EPS 16.25 10.05 38.72 26.34 23.43 6.44 19.36 -10.99%
DPS 5.00 5.00 15.00 15.00 6.00 5.00 7.00 -20.04%
NAPS 1.40 1.34 1.38 1.39 1.39 1.29 1.32 3.98%
Adjusted Per Share Value based on latest NOSH - 219,839
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 138.59 69.37 275.14 198.29 126.29 62.44 256.28 -33.54%
EPS 15.79 9.54 34.44 23.37 18.50 5.99 17.53 -6.71%
DPS 4.86 4.75 13.34 13.31 4.74 4.65 6.34 -16.20%
NAPS 1.3606 1.2725 1.2276 1.2335 1.0977 1.1997 1.1954 8.98%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 3.18 3.25 3.05 2.77 2.82 2.59 2.73 -
P/RPS 2.23 4.45 0.99 1.24 1.76 3.86 0.96 75.12%
P/EPS 19.57 32.34 7.88 10.52 12.04 40.22 14.10 24.35%
EY 5.11 3.09 12.69 9.51 8.31 2.49 7.09 -19.56%
DY 1.57 1.54 4.92 5.42 2.13 1.93 2.56 -27.75%
P/NAPS 2.27 2.43 2.21 1.99 2.03 2.01 2.07 6.32%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 27/10/10 22/06/10 28/04/10 27/01/10 28/10/09 29/07/09 28/04/09 -
Price 3.19 3.20 3.38 2.88 2.90 2.77 2.73 -
P/RPS 2.24 4.38 1.09 1.29 1.81 4.13 0.96 75.64%
P/EPS 19.63 31.84 8.73 10.93 12.38 43.01 14.10 24.60%
EY 5.09 3.14 11.45 9.15 8.08 2.32 7.09 -19.77%
DY 1.57 1.56 4.44 5.21 2.07 1.81 2.56 -27.75%
P/NAPS 2.28 2.39 2.45 2.07 2.09 2.15 2.07 6.63%

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