[ATLAN] QoQ Quarter Result on 28-Feb-2010 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- 111.05%
YoY- 18525.0%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 187,627 175,563 175,962 194,921 182,635 161,956 158,378 11.94%
PBT 19,784 24,853 34,301 29,942 21,123 39,372 22,062 -7.00%
Tax -6,048 -5,269 -3,513 372 -3,644 -4,047 -4,053 30.55%
NP 13,736 19,584 30,788 30,314 17,479 35,325 18,009 -16.50%
-
NP to SH 9,248 15,849 24,208 26,075 12,355 31,739 15,192 -28.15%
-
Tax Rate 30.57% 21.20% 10.24% -1.24% 17.25% 10.28% 18.37% -
Total Cost 173,891 155,979 145,174 164,607 165,156 126,631 140,369 15.33%
-
Net Worth 350,264 352,759 322,773 311,457 305,577 282,440 304,311 9.81%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 12,599 - 12,043 13,640 19,785 2,031 11,795 4.48%
Div Payout % 136.24% - 49.75% 52.31% 160.14% 6.40% 77.64% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 350,264 352,759 322,773 311,457 305,577 282,440 304,311 9.81%
NOSH 251,989 251,971 240,875 227,340 219,839 203,194 235,900 4.49%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 7.32% 11.15% 17.50% 15.55% 9.57% 21.81% 11.37% -
ROE 2.64% 4.49% 7.50% 8.37% 4.04% 11.24% 4.99% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 74.46 69.68 73.05 85.74 83.08 79.70 67.14 7.13%
EPS 3.67 6.29 10.05 11.47 5.62 15.62 6.44 -31.24%
DPS 5.00 0.00 5.00 6.00 9.00 1.00 5.00 0.00%
NAPS 1.39 1.40 1.34 1.37 1.39 1.39 1.29 5.09%
Adjusted Per Share Value based on latest NOSH - 227,340
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 73.94 69.19 69.35 76.82 71.98 63.83 62.42 11.94%
EPS 3.64 6.25 9.54 10.28 4.87 12.51 5.99 -28.23%
DPS 4.97 0.00 4.75 5.38 7.80 0.80 4.65 4.53%
NAPS 1.3804 1.3902 1.272 1.2274 1.2043 1.1131 1.1993 9.81%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 3.15 3.18 3.25 3.05 2.77 2.82 2.59 -
P/RPS 4.23 4.56 4.45 3.56 3.33 3.54 3.86 6.28%
P/EPS 85.83 50.56 32.34 26.59 49.29 18.05 40.22 65.67%
EY 1.17 1.98 3.09 3.76 2.03 5.54 2.49 -39.53%
DY 1.59 0.00 1.54 1.97 3.25 0.35 1.93 -12.10%
P/NAPS 2.27 2.27 2.43 2.23 1.99 2.03 2.01 8.43%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 26/01/11 27/10/10 22/06/10 28/04/10 27/01/10 28/10/09 29/07/09 -
Price 3.25 3.19 3.20 3.38 2.88 2.90 2.77 -
P/RPS 4.36 4.58 4.38 3.94 3.47 3.64 4.13 3.67%
P/EPS 88.56 50.72 31.84 29.47 51.25 18.57 43.01 61.77%
EY 1.13 1.97 3.14 3.39 1.95 5.39 2.32 -38.06%
DY 1.54 0.00 1.56 1.78 3.13 0.34 1.81 -10.20%
P/NAPS 2.34 2.28 2.39 2.47 2.07 2.09 2.15 5.80%

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