[ATLAN] QoQ Quarter Result on 30-Nov-2009 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- -61.07%
YoY- 261.36%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 175,563 175,962 194,921 182,635 161,956 158,378 166,207 3.70%
PBT 24,853 34,301 29,942 21,123 39,372 22,062 2,878 319.26%
Tax -5,269 -3,513 372 -3,644 -4,047 -4,053 -2,308 73.11%
NP 19,584 30,788 30,314 17,479 35,325 18,009 570 950.07%
-
NP to SH 15,849 24,208 26,075 12,355 31,739 15,192 140 2220.10%
-
Tax Rate 21.20% 10.24% -1.24% 17.25% 10.28% 18.37% 80.19% -
Total Cost 155,979 145,174 164,607 165,156 126,631 140,369 165,637 -3.91%
-
Net Worth 352,759 322,773 311,457 305,577 282,440 304,311 308,000 9.44%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - 12,043 13,640 19,785 2,031 11,795 4,666 -
Div Payout % - 49.75% 52.31% 160.14% 6.40% 77.64% 3,333.33% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 352,759 322,773 311,457 305,577 282,440 304,311 308,000 9.44%
NOSH 251,971 240,875 227,340 219,839 203,194 235,900 233,333 5.24%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 11.15% 17.50% 15.55% 9.57% 21.81% 11.37% 0.34% -
ROE 4.49% 7.50% 8.37% 4.04% 11.24% 4.99% 0.05% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 69.68 73.05 85.74 83.08 79.70 67.14 71.23 -1.45%
EPS 6.29 10.05 11.47 5.62 15.62 6.44 0.06 2104.54%
DPS 0.00 5.00 6.00 9.00 1.00 5.00 2.00 -
NAPS 1.40 1.34 1.37 1.39 1.39 1.29 1.32 3.98%
Adjusted Per Share Value based on latest NOSH - 219,839
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 69.21 69.37 76.85 72.00 63.85 62.44 65.53 3.69%
EPS 6.25 9.54 10.28 4.87 12.51 5.99 0.06 2095.21%
DPS 0.00 4.75 5.38 7.80 0.80 4.65 1.84 -
NAPS 1.3907 1.2725 1.2279 1.2047 1.1135 1.1997 1.2143 9.43%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 3.18 3.25 3.05 2.77 2.82 2.59 2.73 -
P/RPS 4.56 4.45 3.56 3.33 3.54 3.86 3.83 12.29%
P/EPS 50.56 32.34 26.59 49.29 18.05 40.22 4,550.00 -94.97%
EY 1.98 3.09 3.76 2.03 5.54 2.49 0.02 2022.21%
DY 0.00 1.54 1.97 3.25 0.35 1.93 0.73 -
P/NAPS 2.27 2.43 2.23 1.99 2.03 2.01 2.07 6.32%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 27/10/10 22/06/10 28/04/10 27/01/10 28/10/09 29/07/09 28/04/09 -
Price 3.19 3.20 3.38 2.88 2.90 2.77 2.73 -
P/RPS 4.58 4.38 3.94 3.47 3.64 4.13 3.83 12.62%
P/EPS 50.72 31.84 29.47 51.25 18.57 43.01 4,550.00 -94.96%
EY 1.97 3.14 3.39 1.95 5.39 2.32 0.02 2015.07%
DY 0.00 1.56 1.78 3.13 0.34 1.81 0.73 -
P/NAPS 2.28 2.39 2.47 2.07 2.09 2.15 2.07 6.63%

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