[ATLAN] QoQ Quarter Result on 28-Feb-2009 [#4]

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Quarter Result
Revenue	182,635	161,956	158,378	166,207	162,765	162,800	158,290	9.99%
YoY %	12.77%	2.26%	-4.71%	2.11%	-0.02%	2.85%	-	-
Horiz. %	115.38%	102.32%	100.06%	105.00%	102.83%	102.85%	100.00%	-
PBT	21,123	39,372	22,062	2,878	9,508	37,175	10,436	59.94%
YoY %	-46.35%	78.46%	666.57%	-69.73%	-74.42%	256.22%	-	-
Horiz. %	202.41%	377.27%	211.40%	27.58%	91.11%	356.22%	100.00%	-
Tax	-3,644	-4,047	-4,053	-2,308	-3,332	-3,510	-6,525	-32.16%
YoY %	9.96%	0.15%	-75.61%	30.73%	5.07%	46.21%	-	-
Horiz. %	55.85%	62.02%	62.11%	35.37%	51.07%	53.79%	100.00%	-
NP	17,479	35,325	18,009	570	6,176	33,665	3,911	171.07%
YoY %	-50.52%	96.15%	3,059.47%	-90.77%	-81.65%	760.78%	-	-
Horiz. %	446.92%	903.22%	460.47%	14.57%	157.91%	860.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,355	31,739	15,192	140	3,419	33,723	7,190	43.41%
YoY %	-61.07%	108.92%	10,751.43%	-95.91%	-89.86%	369.03%	-	-
Horiz. %	171.84%	441.43%	211.29%	1.95%	47.55%	469.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.25%	10.28%	18.37%	80.19%	35.04%	9.44%	62.52%	-
YoY %	67.80%	-44.04%	-77.09%	128.85%	271.19%	-84.90%	-	-
Horiz. %	27.59%	16.44%	29.38%	128.26%	56.05%	15.10%	100.00%	-
Total Cost	165,156	126,631	140,369	165,637	156,589	129,135	154,379	4.59%
YoY %	30.42%	-9.79%	-15.26%	5.78%	21.26%	-16.35%	-	-
Horiz. %	106.98%	82.03%	90.92%	107.29%	101.43%	83.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	305,577	282,440	304,311	308,000	304,848	313,702	276,187	6.96%
YoY %	8.19%	-7.19%	-1.20%	1.03%	-2.82%	13.58%	-	-
Horiz. %	110.64%	102.26%	110.18%	111.52%	110.38%	113.58%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Dividend
Div	19,785	2,031	11,795	4,666	11,547	-	-	-
YoY %	874.15%	-82.78%	152.79%	-59.59%	0.00%	-	-	-
Horiz. %	171.34%	17.59%	102.15%	40.41%	100.00%	-	-	-
Div Payout %	160.14%	6.40%	77.64%	3,333.33%	337.74%	-	-	-
YoY %	2,402.19%	-91.76%	-97.67%	886.95%	0.00%	-	-	-
Horiz. %	47.42%	1.89%	22.99%	986.95%	100.00%	-	-	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Equity
Net Worth	305,577	282,440	304,311	308,000	304,848	313,702	276,187	6.96%
YoY %	8.19%	-7.19%	-1.20%	1.03%	-2.82%	13.58%	-	-
Horiz. %	110.64%	102.26%	110.18%	111.52%	110.38%	113.58%	100.00%	-
NOSH	219,839	203,194	235,900	233,333	230,945	230,663	228,253	-2.47%
YoY %	8.19%	-13.86%	1.10%	1.03%	0.12%	1.06%	-	-
Horiz. %	96.31%	89.02%	103.35%	102.23%	101.18%	101.06%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Ratio Analysis
NP Margin	9.57%	21.81%	11.37%	0.34%	3.79%	20.68%	2.47%	-
YoY %	-56.12%	91.82%	3,244.12%	-91.03%	-81.67%	737.25%	-	-
Horiz. %	387.45%	883.00%	460.32%	13.77%	153.44%	837.25%	100.00%	-
ROE	4.04%	11.24%	4.99%	0.05%	1.12%	10.75%	2.60%	-
YoY %	-64.06%	125.25%	9,880.00%	-95.54%	-89.58%	313.46%	-	-
Horiz. %	155.38%	432.31%	191.92%	1.92%	43.08%	413.46%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Per Share
RPS	83.08	79.70	67.14	71.23	70.48	70.58	69.35	12.78%
YoY %	4.24%	18.71%	-5.74%	1.06%	-0.14%	1.77%	-	-
Horiz. %	119.80%	114.92%	96.81%	102.71%	101.63%	101.77%	100.00%	-
EPS	5.62	15.62	6.44	0.06	1.49	14.59	3.15	47.04%
YoY %	-64.02%	142.55%	10,633.33%	-95.97%	-89.79%	363.17%	-	-
Horiz. %	178.41%	495.87%	204.44%	1.90%	47.30%	463.17%	100.00%	-
DPS	9.00	1.00	5.00	2.00	5.00	0.00	0.00	-
YoY %	800.00%	-80.00%	150.00%	-60.00%	0.00%	0.00%	-	-
Horiz. %	180.00%	20.00%	100.00%	40.00%	100.00%	-	-	-
NAPS	1.39	1.39	1.29	1.32	1.32	1.36	1.21	9.67%
YoY %	0.00%	7.75%	-2.27%	0.00%	-2.94%	12.40%	-	-
Horiz. %	114.88%	114.88%	106.61%	109.09%	109.09%	112.40%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Adjusted Per Share Value based on latest NOSH - 233,333
RPS	71.98	63.83	62.42	65.50	64.15	64.16	62.38	10.00%
YoY %	12.77%	2.26%	-4.70%	2.10%	-0.02%	2.85%	-	-
Horiz. %	115.39%	102.32%	100.06%	105.00%	102.84%	102.85%	100.00%	-
EPS	4.87	12.51	5.99	0.06	1.35	13.29	2.83	43.55%
YoY %	-61.07%	108.85%	9,883.33%	-95.56%	-89.84%	369.61%	-	-
Horiz. %	172.08%	442.05%	211.66%	2.12%	47.70%	469.61%	100.00%	-
DPS	7.80	0.80	4.65	1.84	4.55	0.00	0.00	-
YoY %	875.00%	-82.80%	152.72%	-59.56%	0.00%	0.00%	-	-
Horiz. %	171.43%	17.58%	102.20%	40.44%	100.00%	-	-	-
NAPS	1.2043	1.1131	1.1993	1.2138	1.2014	1.2363	1.0884	6.97%
YoY %	8.19%	-7.19%	-1.19%	1.03%	-2.82%	13.59%	-	-
Horiz. %	110.65%	102.27%	110.19%	111.52%	110.38%	113.59%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	29/08/08	30/05/08	-
Price	2.77	2.82	2.59	2.73	2.70	2.95	3.04	-
P/RPS	3.33	3.54	3.86	3.83	3.83	4.18	4.38	-16.68%
YoY %	-5.93%	-8.29%	0.78%	0.00%	-8.37%	-4.57%	-	-
Horiz. %	76.03%	80.82%	88.13%	87.44%	87.44%	95.43%	100.00%	-
P/EPS	49.29	18.05	40.22	4,550.00	182.38	20.18	96.51	-36.08%
YoY %	173.07%	-55.12%	-99.12%	2,394.79%	803.77%	-79.09%	-	-
Horiz. %	51.07%	18.70%	41.67%	4,714.54%	188.98%	20.91%	100.00%	-
EY	2.03	5.54	2.49	0.02	0.55	4.96	1.04	56.12%
YoY %	-63.36%	122.49%	12,350.00%	-96.36%	-88.91%	376.92%	-	-
Horiz. %	195.19%	532.69%	239.42%	1.92%	52.88%	476.92%	100.00%	-
DY	3.25	0.35	1.93	0.73	1.85	0.00	0.00	-
YoY %	828.57%	-81.87%	164.38%	-60.54%	0.00%	0.00%	-	-
Horiz. %	175.68%	18.92%	104.32%	39.46%	100.00%	-	-	-
P/NAPS	1.99	2.03	2.01	2.07	2.05	2.17	2.51	-14.32%
YoY %	-1.97%	1.00%	-2.90%	0.98%	-5.53%	-13.55%	-	-
Horiz. %	79.28%	80.88%	80.08%	82.47%	81.67%	86.45%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Price Multiplier on Announcement Date
Date	27/01/10	28/10/09	29/07/09	28/04/09	22/01/09	30/10/08	28/07/08	-
Price	2.88	2.90	2.77	2.73	2.59	2.58	2.98	-
P/RPS	3.47	3.64	4.13	3.83	3.67	3.66	4.30	-13.31%
YoY %	-4.67%	-11.86%	7.83%	4.36%	0.27%	-14.88%	-	-
Horiz. %	80.70%	84.65%	96.05%	89.07%	85.35%	85.12%	100.00%	-
P/EPS	51.25	18.57	43.01	4,550.00	174.95	17.65	94.60	-33.51%
YoY %	175.98%	-56.82%	-99.05%	2,500.74%	891.22%	-81.34%	-	-
Horiz. %	54.18%	19.63%	45.47%	4,809.73%	184.94%	18.66%	100.00%	-
EY	1.95	5.39	2.32	0.02	0.57	5.67	1.06	50.08%
YoY %	-63.82%	132.33%	11,500.00%	-96.49%	-89.95%	434.91%	-	-
Horiz. %	183.96%	508.49%	218.87%	1.89%	53.77%	534.91%	100.00%	-
DY	3.13	0.34	1.81	0.73	1.93	0.00	0.00	-
YoY %	820.59%	-81.22%	147.95%	-62.18%	0.00%	0.00%	-	-
Horiz. %	162.18%	17.62%	93.78%	37.82%	100.00%	-	-	-
P/NAPS	2.07	2.09	2.15	2.07	1.96	1.90	2.46	-10.86%
YoY %	-0.96%	-2.79%	3.86%	5.61%	3.16%	-22.76%	-	-
Horiz. %	84.15%	84.96%	87.40%	84.15%	79.67%	77.24%	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