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

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Cumulative Result
Revenue	351,525	175,962	697,890	502,969	320,334	158,378	650,062	-33.55%
YoY %	99.77%	-74.79%	38.75%	57.01%	102.26%	-75.64%	-	-
Horiz. %	54.08%	27.07%	107.36%	77.37%	49.28%	24.36%	100.00%	-
PBT	59,153	34,301	112,500	82,558	61,435	22,062	59,997	-0.93%
YoY %	72.45%	-69.51%	36.27%	34.38%	178.47%	-63.23%	-	-
Horiz. %	98.59%	57.17%	187.51%	137.60%	102.40%	36.77%	100.00%	-
Tax	-8,782	-3,513	-9,372	-11,744	-8,100	-4,053	-15,675	-31.96%
YoY %	-149.99%	62.52%	20.20%	-44.99%	-99.85%	74.14%	-	-
Horiz. %	56.03%	22.41%	59.79%	74.92%	51.67%	25.86%	100.00%	-
NP	50,371	30,788	103,128	70,814	53,335	18,009	44,322	8.87%
YoY %	63.61%	-70.15%	45.63%	32.77%	196.16%	-59.37%	-	-
Horiz. %	113.65%	69.46%	232.68%	159.77%	120.34%	40.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,057	24,208	87,362	59,287	46,932	15,192	44,472	-6.71%
YoY %	65.47%	-72.29%	47.35%	26.33%	208.93%	-65.84%	-	-
Horiz. %	90.07%	54.43%	196.44%	133.31%	105.53%	34.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.85%	10.24%	8.33%	14.23%	13.18%	18.37%	26.13%	-
YoY %	45.02%	22.93%	-41.46%	7.97%	-28.25%	-29.70%	-	-
Horiz. %	56.83%	39.19%	31.88%	54.46%	50.44%	70.30%	100.00%	-
Total Cost	301,154	145,174	594,762	432,155	266,999	140,369	605,740	-37.16%
YoY %	107.44%	-75.59%	37.63%	61.86%	90.21%	-76.83%	-	-
Horiz. %	49.72%	23.97%	98.19%	71.34%	44.08%	23.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	345,106	322,773	311,391	312,866	278,427	304,311	303,218	8.98%
YoY %	6.92%	3.66%	-0.47%	12.37%	-8.51%	0.36%	-	-
Horiz. %	113.81%	106.45%	102.70%	103.18%	91.82%	100.36%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Dividend
Div	12,325	12,043	33,846	33,762	12,018	11,795	16,079	-16.20%
YoY %	2.34%	-64.42%	0.25%	180.93%	1.89%	-26.64%	-	-
Horiz. %	76.65%	74.90%	210.50%	209.98%	74.74%	73.36%	100.00%	-
Div Payout %	30.77%	49.75%	38.74%	56.95%	25.61%	77.64%	36.16%	-
YoY %	-38.15%	28.42%	-31.98%	122.37%	-67.01%	114.71%	-	-
Horiz. %	85.09%	137.58%	107.13%	157.49%	70.82%	214.71%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Equity
Net Worth	345,106	322,773	311,391	312,866	278,427	304,311	303,218	8.98%
YoY %	6.92%	3.66%	-0.47%	12.37%	-8.51%	0.36%	-	-
Horiz. %	113.81%	106.45%	102.70%	103.18%	91.82%	100.36%	100.00%	-
NOSH	246,504	240,875	225,646	225,083	200,307	235,900	229,710	4.80%
YoY %	2.34%	6.75%	0.25%	12.37%	-15.09%	2.69%	-	-
Horiz. %	107.31%	104.86%	98.23%	97.99%	87.20%	102.69%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Ratio Analysis
NP Margin	14.33%	17.50%	14.78%	14.08%	16.65%	11.37%	6.82%	-
YoY %	-18.11%	18.40%	4.97%	-15.44%	46.44%	66.72%	-	-
Horiz. %	210.12%	256.60%	216.72%	206.45%	244.13%	166.72%	100.00%	-
ROE	11.61%	7.50%	28.06%	18.95%	16.86%	4.99%	14.67%	-
YoY %	54.80%	-73.27%	48.07%	12.40%	237.88%	-65.99%	-	-
Horiz. %	79.14%	51.12%	191.27%	129.18%	114.93%	34.01%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Per Share
RPS	142.60	73.05	309.28	223.46	159.92	67.14	282.99	-36.59%
YoY %	95.21%	-76.38%	38.41%	39.73%	138.19%	-76.27%	-	-
Horiz. %	50.39%	25.81%	109.29%	78.96%	56.51%	23.73%	100.00%	-
EPS	16.25	10.05	38.72	26.34	23.43	6.44	19.36	-10.99%
YoY %	61.69%	-74.04%	47.00%	12.42%	263.82%	-66.74%	-	-
Horiz. %	83.94%	51.91%	200.00%	136.05%	121.02%	33.26%	100.00%	-
DPS	5.00	5.00	15.00	15.00	6.00	5.00	7.00	-20.04%
YoY %	0.00%	-66.67%	0.00%	150.00%	20.00%	-28.57%	-	-
Horiz. %	71.43%	71.43%	214.29%	214.29%	85.71%	71.43%	100.00%	-
NAPS	1.40	1.34	1.38	1.39	1.39	1.29	1.32	3.98%
YoY %	4.48%	-2.90%	-0.72%	0.00%	7.75%	-2.27%	-	-
Horiz. %	106.06%	101.52%	104.55%	105.30%	105.30%	97.73%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Adjusted Per Share Value based on latest NOSH - 219,839
RPS	138.59	69.37	275.14	198.29	126.29	62.44	256.28	-33.54%
YoY %	99.78%	-74.79%	38.76%	57.01%	102.26%	-75.64%	-	-
Horiz. %	54.08%	27.07%	107.36%	77.37%	49.28%	24.36%	100.00%	-
EPS	15.79	9.54	34.44	23.37	18.50	5.99	17.53	-6.71%
YoY %	65.51%	-72.30%	47.37%	26.32%	208.85%	-65.83%	-	-
Horiz. %	90.07%	54.42%	196.46%	133.31%	105.53%	34.17%	100.00%	-
DPS	4.86	4.75	13.34	13.31	4.74	4.65	6.34	-16.20%
YoY %	2.32%	-64.39%	0.23%	180.80%	1.94%	-26.66%	-	-
Horiz. %	76.66%	74.92%	210.41%	209.94%	74.76%	73.34%	100.00%	-
NAPS	1.3606	1.2725	1.2276	1.2335	1.0977	1.1997	1.1954	8.98%
YoY %	6.92%	3.66%	-0.48%	12.37%	-8.50%	0.36%	-	-
Horiz. %	113.82%	106.45%	102.69%	103.19%	91.83%	100.36%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-49.89%	349.49%	-20.16%	-29.55%	-54.40%	302.08%	-	-
Horiz. %	232.29%	463.54%	103.12%	129.17%	183.33%	402.08%	100.00%	-
P/EPS	19.57	32.34	7.88	10.52	12.04	40.22	14.10	24.35%
YoY %	-39.49%	310.41%	-25.10%	-12.62%	-70.06%	185.25%	-	-
Horiz. %	138.79%	229.36%	55.89%	74.61%	85.39%	285.25%	100.00%	-
EY	5.11	3.09	12.69	9.51	8.31	2.49	7.09	-19.56%
YoY %	65.37%	-75.65%	33.44%	14.44%	233.73%	-64.88%	-	-
Horiz. %	72.07%	43.58%	178.98%	134.13%	117.21%	35.12%	100.00%	-
DY	1.57	1.54	4.92	5.42	2.13	1.93	2.56	-27.75%
YoY %	1.95%	-68.70%	-9.23%	154.46%	10.36%	-24.61%	-	-
Horiz. %	61.33%	60.16%	192.19%	211.72%	83.20%	75.39%	100.00%	-
P/NAPS	2.27	2.43	2.21	1.99	2.03	2.01	2.07	6.32%
YoY %	-6.58%	9.95%	11.06%	-1.97%	1.00%	-2.90%	-	-
Horiz. %	109.66%	117.39%	106.76%	96.14%	98.07%	97.10%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-48.86%	301.83%	-15.50%	-28.73%	-56.17%	330.21%	-	-
Horiz. %	233.33%	456.25%	113.54%	134.38%	188.54%	430.21%	100.00%	-
P/EPS	19.63	31.84	8.73	10.93	12.38	43.01	14.10	24.60%
YoY %	-38.35%	264.72%	-20.13%	-11.71%	-71.22%	205.04%	-	-
Horiz. %	139.22%	225.82%	61.91%	77.52%	87.80%	305.04%	100.00%	-
EY	5.09	3.14	11.45	9.15	8.08	2.32	7.09	-19.77%
YoY %	62.10%	-72.58%	25.14%	13.24%	248.28%	-67.28%	-	-
Horiz. %	71.79%	44.29%	161.50%	129.06%	113.96%	32.72%	100.00%	-
DY	1.57	1.56	4.44	5.21	2.07	1.81	2.56	-27.75%
YoY %	0.64%	-64.86%	-14.78%	151.69%	14.36%	-29.30%	-	-
Horiz. %	61.33%	60.94%	173.44%	203.52%	80.86%	70.70%	100.00%	-
P/NAPS	2.28	2.39	2.45	2.07	2.09	2.15	2.07	6.63%
YoY %	-4.60%	-2.45%	18.36%	-0.96%	-2.79%	3.86%	-	-
Horiz. %	110.14%	115.46%	118.36%	100.00%	100.97%	103.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos