[ATLAN] QoQ Cumulative Quarter Result on 31-Aug-2010 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-Aug-2010 [#2]
Profit Trend
QoQ- 65.47%
YoY- -14.65%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 177,292 744,789 539,152 351,525 175,962 697,890 502,969 -50.13%
PBT 108,997 73,700 78,938 59,153 34,301 112,500 82,558 20.36%
Tax -14,331 -23,435 -14,830 -8,782 -3,513 -9,372 -11,744 14.20%
NP 94,666 50,265 64,108 50,371 30,788 103,128 70,814 21.37%
-
NP to SH 92,235 30,182 49,306 40,057 24,208 87,362 59,287 34.29%
-
Tax Rate 13.15% 31.80% 18.79% 14.85% 10.24% 8.33% 14.23% -
Total Cost 82,626 694,524 475,044 301,154 145,174 594,762 432,155 -66.84%
-
Net Worth 395,652 314,103 345,266 345,106 322,773 311,391 312,866 16.95%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - 42,379 24,839 12,325 12,043 33,846 33,762 -
Div Payout % - 140.41% 50.38% 30.77% 49.75% 38.74% 56.95% -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 395,652 314,103 345,266 345,106 322,773 311,391 312,866 16.95%
NOSH 252,008 249,288 248,392 246,504 240,875 225,646 225,083 7.83%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 53.40% 6.75% 11.89% 14.33% 17.50% 14.78% 14.08% -
ROE 23.31% 9.61% 14.28% 11.61% 7.50% 28.06% 18.95% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 70.35 298.77 217.06 142.60 73.05 309.28 223.46 -53.75%
EPS 36.60 12.11 19.85 16.25 10.05 38.72 26.34 24.54%
DPS 0.00 17.00 10.00 5.00 5.00 15.00 15.00 -
NAPS 1.57 1.26 1.39 1.40 1.34 1.38 1.39 8.46%
Adjusted Per Share Value based on latest NOSH - 251,971
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 69.90 293.63 212.56 138.59 69.37 275.14 198.29 -50.12%
EPS 36.36 11.90 19.44 15.79 9.54 34.44 23.37 34.30%
DPS 0.00 16.71 9.79 4.86 4.75 13.34 13.31 -
NAPS 1.5598 1.2383 1.3612 1.3606 1.2725 1.2276 1.2335 16.95%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 3.33 3.32 3.15 3.18 3.25 3.05 2.77 -
P/RPS 4.73 1.11 1.45 2.23 4.45 0.99 1.24 144.33%
P/EPS 9.10 27.42 15.87 19.57 32.34 7.88 10.52 -9.22%
EY 10.99 3.65 6.30 5.11 3.09 12.69 9.51 10.13%
DY 0.00 5.12 3.17 1.57 1.54 4.92 5.42 -
P/NAPS 2.12 2.63 2.27 2.27 2.43 2.21 1.99 4.31%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 14/07/11 29/04/11 26/01/11 27/10/10 22/06/10 28/04/10 27/01/10 -
Price 3.32 3.37 3.25 3.19 3.20 3.38 2.88 -
P/RPS 4.72 1.13 1.50 2.24 4.38 1.09 1.29 137.63%
P/EPS 9.07 27.83 16.37 19.63 31.84 8.73 10.93 -11.70%
EY 11.02 3.59 6.11 5.09 3.14 11.45 9.15 13.21%
DY 0.00 5.04 3.08 1.57 1.56 4.44 5.21 -
P/NAPS 2.11 2.67 2.34 2.28 2.39 2.45 2.07 1.28%

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