[ATIS] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 6.65%
YoY- 2.26%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 538,771 529,105 509,686 491,030 479,565 454,243 429,513 16.32%
PBT 41,001 37,482 34,889 31,680 29,935 30,354 26,789 32.84%
Tax -10,195 -9,872 -10,254 -9,275 -8,870 -9,015 -5,576 49.57%
NP 30,806 27,610 24,635 22,405 21,065 21,339 21,213 28.26%
-
NP to SH 30,018 27,087 24,489 22,076 20,699 20,889 20,788 27.78%
-
Tax Rate 24.87% 26.34% 29.39% 29.28% 29.63% 29.70% 20.81% -
Total Cost 507,965 501,495 485,051 468,625 458,500 432,904 408,300 15.68%
-
Net Worth 201,912 198,652 188,867 182,492 174,702 159,016 165,040 14.40%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - 7,940 15,877 -
Div Payout % - - - - - 38.01% 76.38% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 201,912 198,652 188,867 182,492 174,702 159,016 165,040 14.40%
NOSH 158,986 158,922 158,711 158,689 158,820 159,016 158,692 0.12%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.72% 5.22% 4.83% 4.56% 4.39% 4.70% 4.94% -
ROE 14.87% 13.64% 12.97% 12.10% 11.85% 13.14% 12.60% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 338.88 332.93 321.14 309.43 301.95 285.66 270.66 16.18%
EPS 18.88 17.04 15.43 13.91 13.03 13.14 13.10 27.61%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 10.00 -
NAPS 1.27 1.25 1.19 1.15 1.10 1.00 1.04 14.26%
Adjusted Per Share Value based on latest NOSH - 158,689
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 367.32 360.73 347.49 334.77 326.95 309.69 292.83 16.32%
EPS 20.47 18.47 16.70 15.05 14.11 14.24 14.17 27.81%
DPS 0.00 0.00 0.00 0.00 0.00 5.41 10.82 -
NAPS 1.3766 1.3544 1.2876 1.2442 1.1911 1.0841 1.1252 14.40%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.39 1.29 1.00 0.88 0.89 0.75 0.74 -
P/RPS 0.41 0.39 0.31 0.28 0.29 0.26 0.27 32.14%
P/EPS 7.36 7.57 6.48 6.33 6.83 5.71 5.65 19.29%
EY 13.58 13.21 15.43 15.81 14.64 17.52 17.70 -16.20%
DY 0.00 0.00 0.00 0.00 0.00 6.67 13.51 -
P/NAPS 1.09 1.03 0.84 0.77 0.81 0.75 0.71 33.11%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 27/05/08 26/02/08 21/11/07 23/08/07 30/05/07 28/02/07 -
Price 1.37 1.41 1.05 0.95 0.82 0.77 0.74 -
P/RPS 0.40 0.42 0.33 0.31 0.27 0.27 0.27 29.98%
P/EPS 7.26 8.27 6.80 6.83 6.29 5.86 5.65 18.21%
EY 13.78 12.09 14.70 14.64 15.89 17.06 17.70 -15.38%
DY 0.00 0.00 0.00 0.00 0.00 6.49 13.51 -
P/NAPS 1.08 1.13 0.88 0.83 0.75 0.77 0.71 32.29%

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