[ATIS] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 7.95%
YoY- 91.01%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 750,159 634,425 559,709 486,384 451,445 440,253 471,169 36.23%
PBT 80,202 82,061 74,944 69,163 60,526 44,547 31,499 86.14%
Tax -12,385 -12,098 -10,235 -8,373 -4,578 -2,760 -3,190 146.41%
NP 67,817 69,963 64,709 60,790 55,948 41,787 28,309 78.75%
-
NP to SH 24,854 62,360 59,076 57,644 53,399 38,767 25,534 -1.77%
-
Tax Rate 15.44% 14.74% 13.66% 12.11% 7.56% 6.20% 10.13% -
Total Cost 682,342 564,462 495,000 425,594 395,497 398,466 442,860 33.29%
-
Net Worth 308,125 299,073 274,159 268,789 262,593 236,643 159,565 54.88%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 308,125 299,073 274,159 268,789 262,593 236,643 159,565 54.88%
NOSH 146,726 146,604 146,609 146,081 145,885 146,076 159,565 -5.42%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.04% 11.03% 11.56% 12.50% 12.39% 9.49% 6.01% -
ROE 8.07% 20.85% 21.55% 21.45% 20.34% 16.38% 16.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 511.26 432.75 381.77 332.95 309.45 301.39 295.28 44.04%
EPS 16.94 42.54 40.29 39.46 36.60 26.54 16.00 3.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.04 1.87 1.84 1.80 1.62 1.00 63.76%
Adjusted Per Share Value based on latest NOSH - 146,081
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 511.43 432.53 381.59 331.60 307.78 300.15 321.23 36.23%
EPS 16.94 42.52 40.28 39.30 36.41 26.43 17.41 -1.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1007 2.039 1.8691 1.8325 1.7903 1.6134 1.0879 54.88%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.05 1.05 1.26 1.12 0.99 0.99 1.00 -
P/RPS 0.21 0.24 0.33 0.34 0.32 0.33 0.34 -27.41%
P/EPS 6.20 2.47 3.13 2.84 2.70 3.73 6.25 -0.53%
EY 16.13 40.51 31.98 35.23 36.97 26.81 16.00 0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.67 0.61 0.55 0.61 1.00 -36.92%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 24/08/10 25/05/10 25/02/10 30/11/09 19/08/09 -
Price 1.06 1.08 1.16 1.17 0.95 0.96 0.95 -
P/RPS 0.21 0.25 0.30 0.35 0.31 0.32 0.32 -24.42%
P/EPS 6.26 2.54 2.88 2.97 2.60 3.62 5.94 3.55%
EY 15.98 39.39 34.74 33.73 38.53 27.64 16.84 -3.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.62 0.64 0.53 0.59 0.95 -34.73%

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