[ATLAN] QoQ 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- 10751.43%
YoY- 111.29%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 194,921 182,635 161,956 158,378 166,207 162,765 162,800 12.79%
PBT 29,942 21,123 39,372 22,062 2,878 9,508 37,175 -13.46%
Tax 372 -3,644 -4,047 -4,053 -2,308 -3,332 -3,510 -
NP 30,314 17,479 35,325 18,009 570 6,176 33,665 -6.76%
-
NP to SH 26,075 12,355 31,739 15,192 140 3,419 33,723 -15.79%
-
Tax Rate -1.24% 17.25% 10.28% 18.37% 80.19% 35.04% 9.44% -
Total Cost 164,607 165,156 126,631 140,369 165,637 156,589 129,135 17.61%
-
Net Worth 311,457 305,577 282,440 304,311 308,000 304,848 313,702 -0.47%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 13,640 19,785 2,031 11,795 4,666 11,547 - -
Div Payout % 52.31% 160.14% 6.40% 77.64% 3,333.33% 337.74% - -
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 311,457 305,577 282,440 304,311 308,000 304,848 313,702 -0.47%
NOSH 227,340 219,839 203,194 235,900 233,333 230,945 230,663 -0.96%
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 15.55% 9.57% 21.81% 11.37% 0.34% 3.79% 20.68% -
ROE 8.37% 4.04% 11.24% 4.99% 0.05% 1.12% 10.75% -
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 85.74 83.08 79.70 67.14 71.23 70.48 70.58 13.89%
EPS 11.47 5.62 15.62 6.44 0.06 1.49 14.59 -14.85%
DPS 6.00 9.00 1.00 5.00 2.00 5.00 0.00 -
NAPS 1.37 1.39 1.39 1.29 1.32 1.32 1.36 0.49%
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 76.82 71.98 63.83 62.42 65.50 64.15 64.16 12.79%
EPS 10.28 4.87 12.51 5.99 0.06 1.35 13.29 -15.77%
DPS 5.38 7.80 0.80 4.65 1.84 4.55 0.00 -
NAPS 1.2274 1.2043 1.1131 1.1993 1.2138 1.2014 1.2363 -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 3.56 3.33 3.54 3.86 3.83 3.83 4.18 -10.17%
P/EPS 26.59 49.29 18.05 40.22 4,550.00 182.38 20.18 20.24%
EY 3.76 2.03 5.54 2.49 0.02 0.55 4.96 -16.90%
DY 1.97 3.25 0.35 1.93 0.73 1.85 0.00 -
P/NAPS 2.23 1.99 2.03 2.01 2.07 2.05 2.17 1.84%
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 3.94 3.47 3.64 4.13 3.83 3.67 3.66 5.05%
P/EPS 29.47 51.25 18.57 43.01 4,550.00 174.95 17.65 40.87%
EY 3.39 1.95 5.39 2.32 0.02 0.57 5.67 -29.09%
DY 1.78 3.13 0.34 1.81 0.73 1.93 0.00 -
P/NAPS 2.47 2.07 2.09 2.15 2.07 1.96 1.90 19.17%

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