[ATIS] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 48.89%
YoY- -1.04%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 429,513 416,402 411,314 406,628 400,722 387,851 369,322 10.55%
PBT 26,789 28,914 30,219 30,775 23,317 26,655 29,722 -6.67%
Tax -5,576 -6,929 -7,390 -7,666 -7,449 -8,471 -9,590 -30.26%
NP 21,213 21,985 22,829 23,109 15,868 18,184 20,132 3.53%
-
NP to SH 20,788 21,589 21,913 22,175 14,894 17,317 19,882 3.00%
-
Tax Rate 20.81% 23.96% 24.45% 24.91% 31.95% 31.78% 32.27% -
Total Cost 408,300 394,417 388,485 383,519 384,854 369,667 349,190 10.95%
-
Net Worth 165,040 165,151 160,391 150,805 146,192 136,727 131,627 16.22%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 15,877 15,877 15,877 7,937 7,976 7,976 7,976 58.04%
Div Payout % 76.38% 73.54% 72.46% 35.79% 53.55% 46.06% 40.12% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 165,040 165,151 160,391 150,805 146,192 136,727 131,627 16.22%
NOSH 158,692 158,800 158,803 158,742 158,904 158,985 158,586 0.04%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.94% 5.28% 5.55% 5.68% 3.96% 4.69% 5.45% -
ROE 12.60% 13.07% 13.66% 14.70% 10.19% 12.67% 15.10% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 270.66 262.22 259.01 256.16 252.18 243.95 232.88 10.51%
EPS 13.10 13.60 13.80 13.97 9.37 10.89 12.54 2.94%
DPS 10.00 10.00 10.00 5.00 5.00 5.00 5.00 58.53%
NAPS 1.04 1.04 1.01 0.95 0.92 0.86 0.83 16.17%
Adjusted Per Share Value based on latest NOSH - 158,742
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 292.83 283.89 280.42 277.23 273.20 264.42 251.79 10.56%
EPS 14.17 14.72 14.94 15.12 10.15 11.81 13.55 3.01%
DPS 10.82 10.82 10.82 5.41 5.44 5.44 5.44 57.95%
NAPS 1.1252 1.126 1.0935 1.0281 0.9967 0.9322 0.8974 16.22%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.74 0.74 0.80 0.79 0.90 1.10 1.28 -
P/RPS 0.27 0.28 0.31 0.31 0.36 0.45 0.55 -37.68%
P/EPS 5.65 5.44 5.80 5.66 9.60 10.10 10.21 -32.52%
EY 17.70 18.37 17.25 17.68 10.41 9.90 9.79 48.24%
DY 13.51 13.51 12.50 6.33 5.56 4.55 3.91 128.03%
P/NAPS 0.71 0.71 0.79 0.83 0.98 1.28 1.54 -40.23%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 30/08/06 26/05/06 23/02/06 23/11/05 30/08/05 -
Price 0.74 0.76 0.72 0.79 0.89 0.91 1.21 -
P/RPS 0.27 0.29 0.28 0.31 0.35 0.37 0.52 -35.32%
P/EPS 5.65 5.59 5.22 5.66 9.50 8.35 9.65 -29.94%
EY 17.70 17.89 19.17 17.68 10.53 11.97 10.36 42.77%
DY 13.51 13.16 13.89 6.33 5.62 5.49 4.13 119.88%
P/NAPS 0.71 0.73 0.71 0.83 0.97 1.06 1.46 -38.07%

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