[ATLAN] QoQ Cumulative Quarter Result on 31-May-2009 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
29-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-May-2009 [#1]
Profit Trend
QoQ- -65.84%
YoY- 111.29%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 697,890 502,969 320,334 158,378 650,062 483,855 321,090 68.03%
PBT 112,500 82,558 61,435 22,062 59,997 57,119 47,612 77.68%
Tax -9,372 -11,744 -8,100 -4,053 -15,675 -13,367 -10,036 -4.47%
NP 103,128 70,814 53,335 18,009 44,322 43,752 37,576 96.38%
-
NP to SH 87,362 59,287 46,932 15,192 44,472 44,332 40,913 66.05%
-
Tax Rate 8.33% 14.23% 13.18% 18.37% 26.13% 23.40% 21.08% -
Total Cost 594,762 432,155 266,999 140,369 605,740 440,103 283,514 64.09%
-
Net Worth 311,391 312,866 278,427 304,311 303,218 303,367 313,650 -0.48%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 33,846 33,762 12,018 11,795 16,079 11,491 - -
Div Payout % 38.74% 56.95% 25.61% 77.64% 36.16% 25.92% - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 311,391 312,866 278,427 304,311 303,218 303,367 313,650 -0.48%
NOSH 225,646 225,083 200,307 235,900 229,710 229,823 230,625 -1.44%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 14.78% 14.08% 16.65% 11.37% 6.82% 9.04% 11.70% -
ROE 28.06% 18.95% 16.86% 4.99% 14.67% 14.61% 13.04% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 309.28 223.46 159.92 67.14 282.99 210.53 139.23 70.49%
EPS 38.72 26.34 23.43 6.44 19.36 19.29 16.29 78.38%
DPS 15.00 15.00 6.00 5.00 7.00 5.00 0.00 -
NAPS 1.38 1.39 1.39 1.29 1.32 1.32 1.36 0.98%
Adjusted Per Share Value based on latest NOSH - 235,900
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 275.14 198.29 126.29 62.44 256.28 190.76 126.59 68.03%
EPS 34.44 23.37 18.50 5.99 17.53 17.48 16.13 66.04%
DPS 13.34 13.31 4.74 4.65 6.34 4.53 0.00 -
NAPS 1.2276 1.2335 1.0977 1.1997 1.1954 1.196 1.2366 -0.48%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 3.05 2.77 2.82 2.59 2.73 2.70 2.95 -
P/RPS 0.99 1.24 1.76 3.86 0.96 1.28 2.12 -39.89%
P/EPS 7.88 10.52 12.04 40.22 14.10 14.00 16.63 -39.30%
EY 12.69 9.51 8.31 2.49 7.09 7.14 6.01 64.81%
DY 4.92 5.42 2.13 1.93 2.56 1.85 0.00 -
P/NAPS 2.21 1.99 2.03 2.01 2.07 2.05 2.17 1.22%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 28/04/10 27/01/10 28/10/09 29/07/09 28/04/09 22/01/09 30/10/08 -
Price 3.38 2.88 2.90 2.77 2.73 2.59 2.58 -
P/RPS 1.09 1.29 1.81 4.13 0.96 1.23 1.85 -29.78%
P/EPS 8.73 10.93 12.38 43.01 14.10 13.43 14.54 -28.89%
EY 11.45 9.15 8.08 2.32 7.09 7.45 6.88 40.56%
DY 4.44 5.21 2.07 1.81 2.56 1.93 0.00 -
P/NAPS 2.45 2.07 2.09 2.15 2.07 1.96 1.90 18.52%

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