[ATIS] QoQ TTM Result on 31-Mar-2007 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 0.49%
YoY- -5.8%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 509,686 491,030 479,565 454,243 429,513 416,402 411,314 15.32%
PBT 34,889 31,680 29,935 30,354 26,789 28,914 30,219 10.02%
Tax -10,254 -9,275 -8,870 -9,015 -5,576 -6,929 -7,390 24.32%
NP 24,635 22,405 21,065 21,339 21,213 21,985 22,829 5.19%
-
NP to SH 24,489 22,076 20,699 20,889 20,788 21,589 21,913 7.66%
-
Tax Rate 29.39% 29.28% 29.63% 29.70% 20.81% 23.96% 24.45% -
Total Cost 485,051 468,625 458,500 432,904 408,300 394,417 388,485 15.90%
-
Net Worth 188,867 182,492 174,702 159,016 165,040 165,151 160,391 11.47%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 7,940 15,877 15,877 15,877 -
Div Payout % - - - 38.01% 76.38% 73.54% 72.46% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 188,867 182,492 174,702 159,016 165,040 165,151 160,391 11.47%
NOSH 158,711 158,689 158,820 159,016 158,692 158,800 158,803 -0.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.83% 4.56% 4.39% 4.70% 4.94% 5.28% 5.55% -
ROE 12.97% 12.10% 11.85% 13.14% 12.60% 13.07% 13.66% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 321.14 309.43 301.95 285.66 270.66 262.22 259.01 15.36%
EPS 15.43 13.91 13.03 13.14 13.10 13.60 13.80 7.70%
DPS 0.00 0.00 0.00 5.00 10.00 10.00 10.00 -
NAPS 1.19 1.15 1.10 1.00 1.04 1.04 1.01 11.52%
Adjusted Per Share Value based on latest NOSH - 159,016
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 347.49 334.77 326.95 309.69 292.83 283.89 280.42 15.32%
EPS 16.70 15.05 14.11 14.24 14.17 14.72 14.94 7.68%
DPS 0.00 0.00 0.00 5.41 10.82 10.82 10.82 -
NAPS 1.2876 1.2442 1.1911 1.0841 1.1252 1.126 1.0935 11.47%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.00 0.88 0.89 0.75 0.74 0.74 0.80 -
P/RPS 0.31 0.28 0.29 0.26 0.27 0.28 0.31 0.00%
P/EPS 6.48 6.33 6.83 5.71 5.65 5.44 5.80 7.64%
EY 15.43 15.81 14.64 17.52 17.70 18.37 17.25 -7.14%
DY 0.00 0.00 0.00 6.67 13.51 13.51 12.50 -
P/NAPS 0.84 0.77 0.81 0.75 0.71 0.71 0.79 4.16%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 21/11/07 23/08/07 30/05/07 28/02/07 28/11/06 30/08/06 -
Price 1.05 0.95 0.82 0.77 0.74 0.76 0.72 -
P/RPS 0.33 0.31 0.27 0.27 0.27 0.29 0.28 11.54%
P/EPS 6.80 6.83 6.29 5.86 5.65 5.59 5.22 19.22%
EY 14.70 14.64 15.89 17.06 17.70 17.89 19.17 -16.18%
DY 0.00 0.00 0.00 6.49 13.51 13.16 13.89 -
P/NAPS 0.88 0.83 0.75 0.77 0.71 0.73 0.71 15.33%

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