[ATLAN] QoQ Cumulative Quarter Result on 31-May-2008 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-May-2008 [#1]
Profit Trend
QoQ- 100.56%
YoY- 696.23%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 650,062 483,855 321,090 158,290 110,155 91,639 61,306 383.34%
PBT 59,997 57,119 47,612 10,436 4,636 2,747 2,155 820.45%
Tax -15,675 -13,367 -10,036 -6,525 -1,051 -884 -768 648.21%
NP 44,322 43,752 37,576 3,911 3,585 1,863 1,387 909.12%
-
NP to SH 44,472 44,332 40,913 7,190 3,585 1,863 1,387 911.40%
-
Tax Rate 26.13% 23.40% 21.08% 62.52% 22.67% 32.18% 35.64% -
Total Cost 605,740 440,103 283,514 154,379 106,570 89,776 59,919 368.19%
-
Net Worth 303,218 303,367 313,650 276,187 217,872 198,066 197,305 33.20%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 16,079 11,491 - - - - - -
Div Payout % 36.16% 25.92% - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 303,218 303,367 313,650 276,187 217,872 198,066 197,305 33.20%
NOSH 229,710 229,823 230,625 228,253 198,066 196,105 195,352 11.41%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 6.82% 9.04% 11.70% 2.47% 3.25% 2.03% 2.26% -
ROE 14.67% 14.61% 13.04% 2.60% 1.65% 0.94% 0.70% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 282.99 210.53 139.23 69.35 55.62 46.73 31.38 333.83%
EPS 19.36 19.29 16.29 3.15 1.81 0.95 0.71 807.76%
DPS 7.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.36 1.21 1.10 1.01 1.01 19.55%
Adjusted Per Share Value based on latest NOSH - 228,253
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 256.28 190.76 126.59 62.40 43.43 36.13 24.17 383.33%
EPS 17.53 17.48 16.13 2.83 1.41 0.73 0.55 907.38%
DPS 6.34 4.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1954 1.196 1.2366 1.0889 0.859 0.7809 0.7779 33.20%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 2.73 2.70 2.95 3.04 3.00 3.06 2.98 -
P/RPS 0.96 1.28 2.12 4.38 5.39 6.55 9.50 -78.33%
P/EPS 14.10 14.00 16.63 96.51 165.75 322.11 419.72 -89.61%
EY 7.09 7.14 6.01 1.04 0.60 0.31 0.24 857.60%
DY 2.56 1.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.05 2.17 2.51 2.73 3.03 2.95 -21.05%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 28/04/09 22/01/09 30/10/08 28/07/08 30/04/08 30/01/08 31/10/07 -
Price 2.73 2.59 2.58 2.98 3.00 3.20 3.22 -
P/RPS 0.96 1.23 1.85 4.30 5.39 6.85 10.26 -79.41%
P/EPS 14.10 13.43 14.54 94.60 165.75 336.84 453.52 -90.13%
EY 7.09 7.45 6.88 1.06 0.60 0.30 0.22 914.84%
DY 2.56 1.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.96 1.90 2.46 2.73 3.17 3.19 -25.06%

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