[ATIS] QoQ TTM Result on 31-Dec-2005 [#3]

Stock

[ATIS] ATIS CORPORATION BHD

Announcement Date

23-Feb-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2006

Quarter

31-Dec-2005 [#3]

Profit Trend

QoQ- -13.99%

YoY- -51.64%

Quarter Report

ATIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	416,402	411,314	406,628	400,722	387,851	369,322	362,057	9.76%
YoY %	1.24%	1.15%	1.47%	3.32%	5.02%	2.01%	-	-
Horiz. %	115.01%	113.60%	112.31%	110.68%	107.12%	102.01%	100.00%	-
PBT	28,914	30,219	30,775	23,317	26,655	29,722	33,154	-8.71%
YoY %	-4.32%	-1.81%	31.99%	-12.52%	-10.32%	-10.35%	-	-
Horiz. %	87.21%	91.15%	92.82%	70.33%	80.40%	89.65%	100.00%	-
Tax	-6,929	-7,390	-7,666	-7,449	-8,471	-9,590	-10,745	-25.33%
YoY %	6.24%	3.60%	-2.91%	12.06%	11.67%	10.75%	-	-
Horiz. %	64.49%	68.78%	71.34%	69.33%	78.84%	89.25%	100.00%	-
NP	21,985	22,829	23,109	15,868	18,184	20,132	22,409	-1.26%
YoY %	-3.70%	-1.21%	45.63%	-12.74%	-9.68%	-10.16%	-	-
Horiz. %	98.11%	101.87%	103.12%	70.81%	81.15%	89.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,589	21,913	22,175	14,894	17,317	19,882	22,409	-2.45%
YoY %	-1.48%	-1.18%	48.89%	-13.99%	-12.90%	-11.28%	-	-
Horiz. %	96.34%	97.79%	98.96%	66.46%	77.28%	88.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.96%	24.45%	24.91%	31.95%	31.78%	32.27%	32.41%	-
YoY %	-2.00%	-1.85%	-22.03%	0.53%	-1.52%	-0.43%	-	-
Horiz. %	73.93%	75.44%	76.86%	98.58%	98.06%	99.57%	100.00%	-
Total Cost	394,417	388,485	383,519	384,854	369,667	349,190	339,648	10.47%
YoY %	1.53%	1.29%	-0.35%	4.11%	5.86%	2.81%	-	-
Horiz. %	116.13%	114.38%	112.92%	113.31%	108.84%	102.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	165,151	160,391	150,805	146,192	136,727	131,627	126,023	19.73%
YoY %	2.97%	6.36%	3.16%	6.92%	3.87%	4.45%	-	-
Horiz. %	131.05%	127.27%	119.66%	116.00%	108.49%	104.45%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	15,877	15,877	7,937	7,976	7,976	7,976	11,943	20.88%
YoY %	0.00%	100.04%	-0.49%	0.00%	0.00%	-33.22%	-	-
Horiz. %	132.94%	132.94%	66.46%	66.78%	66.78%	66.78%	100.00%	-
Div Payout %	73.54%	72.46%	35.79%	53.55%	46.06%	40.12%	53.30%	-
YoY %	1.49%	102.46%	-33.17%	16.26%	14.81%	-24.73%	-	-
Horiz. %	137.97%	135.95%	67.15%	100.47%	86.42%	75.27%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	165,151	160,391	150,805	146,192	136,727	131,627	126,023	19.73%
YoY %	2.97%	6.36%	3.16%	6.92%	3.87%	4.45%	-	-
Horiz. %	131.05%	127.27%	119.66%	116.00%	108.49%	104.45%	100.00%	-
NOSH	158,800	158,803	158,742	158,904	158,985	158,586	159,523	-0.30%
YoY %	-0.00%	0.04%	-0.10%	-0.05%	0.25%	-0.59%	-	-
Horiz. %	99.55%	99.55%	99.51%	99.61%	99.66%	99.41%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	5.28%	5.55%	5.68%	3.96%	4.69%	5.45%	6.19%	-
YoY %	-4.86%	-2.29%	43.43%	-15.57%	-13.94%	-11.95%	-	-
Horiz. %	85.30%	89.66%	91.76%	63.97%	75.77%	88.05%	100.00%	-
ROE	13.07%	13.66%	14.70%	10.19%	12.67%	15.10%	17.78%	-
YoY %	-4.32%	-7.07%	44.26%	-19.57%	-16.09%	-15.07%	-	-
Horiz. %	73.51%	76.83%	82.68%	57.31%	71.26%	84.93%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	262.22	259.01	256.16	252.18	243.95	232.88	226.96	10.09%
YoY %	1.24%	1.11%	1.58%	3.37%	4.75%	2.61%	-	-
Horiz. %	115.54%	114.12%	112.87%	111.11%	107.49%	102.61%	100.00%	-
EPS	13.60	13.80	13.97	9.37	10.89	12.54	14.05	-2.14%
YoY %	-1.45%	-1.22%	49.09%	-13.96%	-13.16%	-10.75%	-	-
Horiz. %	96.80%	98.22%	99.43%	66.69%	77.51%	89.25%	100.00%	-
DPS	10.00	10.00	5.00	5.00	5.00	5.00	7.50	21.12%
YoY %	0.00%	100.00%	0.00%	0.00%	0.00%	-33.33%	-	-
Horiz. %	133.33%	133.33%	66.67%	66.67%	66.67%	66.67%	100.00%	-
NAPS	1.04	1.01	0.95	0.92	0.86	0.83	0.79	20.09%
YoY %	2.97%	6.32%	3.26%	6.98%	3.61%	5.06%	-	-
Horiz. %	131.65%	127.85%	120.25%	116.46%	108.86%	105.06%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 158,904
RPS	283.89	280.42	277.23	273.20	264.42	251.79	246.84	9.76%
YoY %	1.24%	1.15%	1.48%	3.32%	5.02%	2.01%	-	-
Horiz. %	115.01%	113.60%	112.31%	110.68%	107.12%	102.01%	100.00%	-
EPS	14.72	14.94	15.12	10.15	11.81	13.55	15.28	-2.45%
YoY %	-1.47%	-1.19%	48.97%	-14.06%	-12.84%	-11.32%	-	-
Horiz. %	96.34%	97.77%	98.95%	66.43%	77.29%	88.68%	100.00%	-
DPS	10.82	10.82	5.41	5.44	5.44	5.44	8.14	20.87%
YoY %	0.00%	100.00%	-0.55%	0.00%	0.00%	-33.17%	-	-
Horiz. %	132.92%	132.92%	66.46%	66.83%	66.83%	66.83%	100.00%	-
NAPS	1.126	1.0935	1.0281	0.9967	0.9322	0.8974	0.8592	19.73%
YoY %	2.97%	6.36%	3.15%	6.92%	3.88%	4.45%	-	-
Horiz. %	131.05%	127.27%	119.66%	116.00%	108.50%	104.45%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	0.74	0.80	0.79	0.90	1.10	1.28	1.60	-
P/RPS	0.28	0.31	0.31	0.36	0.45	0.55	0.70	-45.68%
YoY %	-9.68%	0.00%	-13.89%	-20.00%	-18.18%	-21.43%	-	-
Horiz. %	40.00%	44.29%	44.29%	51.43%	64.29%	78.57%	100.00%	-
P/EPS	5.44	5.80	5.66	9.60	10.10	10.21	11.39	-38.87%
YoY %	-6.21%	2.47%	-41.04%	-4.95%	-1.08%	-10.36%	-	-
Horiz. %	47.76%	50.92%	49.69%	84.28%	88.67%	89.64%	100.00%	-
EY	18.37	17.25	17.68	10.41	9.90	9.79	8.78	63.51%
YoY %	6.49%	-2.43%	69.84%	5.15%	1.12%	11.50%	-	-
Horiz. %	209.23%	196.47%	201.37%	118.56%	112.76%	111.50%	100.00%	-
DY	13.51	12.50	6.33	5.56	4.55	3.91	4.69	102.32%
YoY %	8.08%	97.47%	13.85%	22.20%	16.37%	-16.63%	-	-
Horiz. %	288.06%	266.52%	134.97%	118.55%	97.01%	83.37%	100.00%	-
P/NAPS	0.71	0.79	0.83	0.98	1.28	1.54	2.03	-50.32%
YoY %	-10.13%	-4.82%	-15.31%	-23.44%	-16.88%	-24.14%	-	-
Horiz. %	34.98%	38.92%	40.89%	48.28%	63.05%	75.86%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	28/11/06	30/08/06	26/05/06	23/02/06	23/11/05	30/08/05	27/05/05	-
Price	0.76	0.72	0.79	0.89	0.91	1.21	1.31	-
P/RPS	0.29	0.28	0.31	0.35	0.37	0.52	0.58	-36.97%
YoY %	3.57%	-9.68%	-11.43%	-5.41%	-28.85%	-10.34%	-	-
Horiz. %	50.00%	48.28%	53.45%	60.34%	63.79%	89.66%	100.00%	-
P/EPS	5.59	5.22	5.66	9.50	8.35	9.65	9.33	-28.90%
YoY %	7.09%	-7.77%	-40.42%	13.77%	-13.47%	3.43%	-	-
Horiz. %	59.91%	55.95%	60.66%	101.82%	89.50%	103.43%	100.00%	-
EY	17.89	19.17	17.68	10.53	11.97	10.36	10.72	40.65%
YoY %	-6.68%	8.43%	67.90%	-12.03%	15.54%	-3.36%	-	-
Horiz. %	166.88%	178.82%	164.93%	98.23%	111.66%	96.64%	100.00%	-
DY	13.16	13.89	6.33	5.62	5.49	4.13	5.73	73.98%
YoY %	-5.26%	119.43%	12.63%	2.37%	32.93%	-27.92%	-	-
Horiz. %	229.67%	242.41%	110.47%	98.08%	95.81%	72.08%	100.00%	-
P/NAPS	0.73	0.71	0.83	0.97	1.06	1.46	1.66	-42.14%
YoY %	2.82%	-14.46%	-14.43%	-8.49%	-27.40%	-12.05%	-	-
Horiz. %	43.98%	42.77%	50.00%	58.43%	63.86%	87.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos