[ATIS] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2.48%
YoY- 131.36%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 906,817 750,159 634,425 559,709 486,384 451,445 440,253 61.95%
PBT 94,454 80,202 82,061 74,944 69,163 60,526 44,547 65.12%
Tax -16,280 -12,385 -12,098 -10,235 -8,373 -4,578 -2,760 226.81%
NP 78,174 67,817 69,963 64,709 60,790 55,948 41,787 51.88%
-
NP to SH 27,233 24,854 62,360 59,076 57,644 53,399 38,767 -20.99%
-
Tax Rate 17.24% 15.44% 14.74% 13.66% 12.11% 7.56% 6.20% -
Total Cost 828,643 682,342 564,462 495,000 425,594 395,497 398,466 62.99%
-
Net Worth 317,164 308,125 299,073 274,159 268,789 262,593 236,643 21.58%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 317,164 308,125 299,073 274,159 268,789 262,593 236,643 21.58%
NOSH 146,835 146,726 146,604 146,609 146,081 145,885 146,076 0.34%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.62% 9.04% 11.03% 11.56% 12.50% 12.39% 9.49% -
ROE 8.59% 8.07% 20.85% 21.55% 21.45% 20.34% 16.38% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 617.57 511.26 432.75 381.77 332.95 309.45 301.39 61.39%
EPS 18.55 16.94 42.54 40.29 39.46 36.60 26.54 -21.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.10 2.04 1.87 1.84 1.80 1.62 21.16%
Adjusted Per Share Value based on latest NOSH - 146,609
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 618.24 511.43 432.53 381.59 331.60 307.78 300.15 61.95%
EPS 18.57 16.94 42.52 40.28 39.30 36.41 26.43 -20.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1623 2.1007 2.039 1.8691 1.8325 1.7903 1.6134 21.57%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.06 1.05 1.05 1.26 1.12 0.99 0.99 -
P/RPS 0.17 0.21 0.24 0.33 0.34 0.32 0.33 -35.76%
P/EPS 5.72 6.20 2.47 3.13 2.84 2.70 3.73 33.01%
EY 17.50 16.13 40.51 31.98 35.23 36.97 26.81 -24.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.51 0.67 0.61 0.55 0.61 -13.59%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 24/11/10 24/08/10 25/05/10 25/02/10 30/11/09 -
Price 1.09 1.06 1.08 1.16 1.17 0.95 0.96 -
P/RPS 0.18 0.21 0.25 0.30 0.35 0.31 0.32 -31.88%
P/EPS 5.88 6.26 2.54 2.88 2.97 2.60 3.62 38.22%
EY 17.02 15.98 39.39 34.74 33.73 38.53 27.64 -27.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.53 0.62 0.64 0.53 0.59 -10.45%

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