[ATLAN] QoQ Cumulative Quarter Result on 31-Aug-2009 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- 208.93%
YoY- 14.71%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 175,962 697,890 502,969 320,334 158,378 650,062 483,855 -49.08%
PBT 34,301 112,500 82,558 61,435 22,062 59,997 57,119 -28.84%
Tax -3,513 -9,372 -11,744 -8,100 -4,053 -15,675 -13,367 -59.00%
NP 30,788 103,128 70,814 53,335 18,009 44,322 43,752 -20.90%
-
NP to SH 24,208 87,362 59,287 46,932 15,192 44,472 44,332 -33.21%
-
Tax Rate 10.24% 8.33% 14.23% 13.18% 18.37% 26.13% 23.40% -
Total Cost 145,174 594,762 432,155 266,999 140,369 605,740 440,103 -52.29%
-
Net Worth 322,773 311,391 312,866 278,427 304,311 303,218 303,367 4.22%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 12,043 33,846 33,762 12,018 11,795 16,079 11,491 3.18%
Div Payout % 49.75% 38.74% 56.95% 25.61% 77.64% 36.16% 25.92% -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 322,773 311,391 312,866 278,427 304,311 303,218 303,367 4.22%
NOSH 240,875 225,646 225,083 200,307 235,900 229,710 229,823 3.18%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 17.50% 14.78% 14.08% 16.65% 11.37% 6.82% 9.04% -
ROE 7.50% 28.06% 18.95% 16.86% 4.99% 14.67% 14.61% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 73.05 309.28 223.46 159.92 67.14 282.99 210.53 -50.65%
EPS 10.05 38.72 26.34 23.43 6.44 19.36 19.29 -35.27%
DPS 5.00 15.00 15.00 6.00 5.00 7.00 5.00 0.00%
NAPS 1.34 1.38 1.39 1.39 1.29 1.32 1.32 1.00%
Adjusted Per Share Value based on latest NOSH - 203,194
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 69.37 275.14 198.29 126.29 62.44 256.28 190.76 -49.08%
EPS 9.54 34.44 23.37 18.50 5.99 17.53 17.48 -33.24%
DPS 4.75 13.34 13.31 4.74 4.65 6.34 4.53 3.21%
NAPS 1.2725 1.2276 1.2335 1.0977 1.1997 1.1954 1.196 4.22%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 3.25 3.05 2.77 2.82 2.59 2.73 2.70 -
P/RPS 4.45 0.99 1.24 1.76 3.86 0.96 1.28 129.66%
P/EPS 32.34 7.88 10.52 12.04 40.22 14.10 14.00 74.83%
EY 3.09 12.69 9.51 8.31 2.49 7.09 7.14 -42.81%
DY 1.54 4.92 5.42 2.13 1.93 2.56 1.85 -11.51%
P/NAPS 2.43 2.21 1.99 2.03 2.01 2.07 2.05 12.01%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 22/06/10 28/04/10 27/01/10 28/10/09 29/07/09 28/04/09 22/01/09 -
Price 3.20 3.38 2.88 2.90 2.77 2.73 2.59 -
P/RPS 4.38 1.09 1.29 1.81 4.13 0.96 1.23 133.37%
P/EPS 31.84 8.73 10.93 12.38 43.01 14.10 13.43 77.89%
EY 3.14 11.45 9.15 8.08 2.32 7.09 7.45 -43.81%
DY 1.56 4.44 5.21 2.07 1.81 2.56 1.93 -13.23%
P/NAPS 2.39 2.45 2.07 2.09 2.15 2.07 1.96 14.15%

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