[ATLAN] QoQ TTM Result on 28-Feb-2009 [#4]

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
TTM Result
Revenue	669,176	649,306	650,150	650,062	502,379	369,942	235,925	100.24%
YoY %	3.06%	-0.13%	0.01%	29.40%	35.80%	56.80%	-	-
Horiz. %	283.64%	275.22%	275.57%	275.54%	212.94%	156.80%	100.00%	-
PBT	85,435	73,820	71,623	59,997	59,010	50,093	13,765	237.35%
YoY %	15.73%	3.07%	19.38%	1.67%	17.80%	263.92%	-	-
Horiz. %	620.67%	536.29%	520.33%	435.87%	428.70%	363.92%	100.00%	-
Tax	-14,052	-13,740	-13,203	-15,675	-13,535	-10,319	-7,172	56.51%
YoY %	-2.27%	-4.07%	15.77%	-15.81%	-31.17%	-43.88%	-	-
Horiz. %	195.93%	191.58%	184.09%	218.56%	188.72%	143.88%	100.00%	-
NP	71,383	60,080	58,420	44,322	45,475	39,774	6,593	388.70%
YoY %	18.81%	2.84%	31.81%	-2.54%	14.33%	503.28%	-	-
Horiz. %	1,082.71%	911.27%	886.09%	672.26%	689.75%	603.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,426	50,490	52,474	44,472	46,055	43,111	9,872	230.55%
YoY %	17.70%	-3.78%	17.99%	-3.44%	6.83%	336.70%	-	-
Horiz. %	601.97%	511.45%	531.54%	450.49%	466.52%	436.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.45%	18.61%	18.43%	26.13%	22.94%	20.60%	52.10%	-
YoY %	-11.61%	0.98%	-29.47%	13.91%	11.36%	-60.46%	-	-
Horiz. %	31.57%	35.72%	35.37%	50.15%	44.03%	39.54%	100.00%	-
Total Cost	597,793	589,226	591,730	605,740	456,904	330,168	229,332	89.29%
YoY %	1.45%	-0.42%	-2.31%	32.57%	38.39%	43.97%	-	-
Horiz. %	260.67%	256.93%	258.02%	264.13%	199.23%	143.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	305,577	203,194	304,311	308,000	304,848	313,702	276,187	6.96%
YoY %	50.39%	-33.23%	-1.20%	1.03%	-2.82%	13.58%	-	-
Horiz. %	110.64%	73.57%	110.18%	111.52%	110.38%	113.58%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Dividend
Div	38,279	30,040	28,008	16,213	11,547	-	-	-
YoY %	27.43%	7.26%	72.75%	40.41%	0.00%	-	-	-
Horiz. %	331.51%	260.15%	242.56%	140.41%	100.00%	-	-	-
Div Payout %	64.41%	59.50%	53.38%	36.46%	25.07%	-	-	-
YoY %	8.25%	11.46%	46.41%	45.43%	0.00%	-	-	-
Horiz. %	256.92%	237.34%	212.92%	145.43%	100.00%	-	-	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Equity
Net Worth	305,577	203,194	304,311	308,000	304,848	313,702	276,187	6.96%
YoY %	50.39%	-33.23%	-1.20%	1.03%	-2.82%	13.58%	-	-
Horiz. %	110.64%	73.57%	110.18%	111.52%	110.38%	113.58%	100.00%	-
NOSH	219,839	203,194	235,900	233,333	230,945	230,663	228,253	-2.47%
YoY %	8.19%	-13.86%	1.10%	1.03%	0.12%	1.06%	-	-
Horiz. %	96.31%	89.02%	103.35%	102.23%	101.18%	101.06%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Ratio Analysis
NP Margin	10.67%	9.25%	8.99%	6.82%	9.05%	10.75%	2.79%	-
YoY %	15.35%	2.89%	31.82%	-24.64%	-15.81%	285.30%	-	-
Horiz. %	382.44%	331.54%	322.22%	244.44%	324.37%	385.30%	100.00%	-
ROE	19.45%	24.85%	17.24%	14.44%	15.11%	13.74%	3.57%	-
YoY %	-21.73%	44.14%	19.39%	-4.43%	9.97%	284.87%	-	-
Horiz. %	544.82%	696.08%	482.91%	404.48%	423.25%	384.87%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Per Share
RPS	304.39	319.55	275.60	278.60	217.53	160.38	103.36	105.32%
YoY %	-4.74%	15.95%	-1.08%	28.07%	35.63%	55.17%	-	-
Horiz. %	294.49%	309.16%	266.64%	269.54%	210.46%	155.17%	100.00%	-
EPS	27.03	24.85	22.24	19.06	19.94	18.69	4.33	238.65%
YoY %	8.77%	11.74%	16.68%	-4.41%	6.69%	331.64%	-	-
Horiz. %	624.25%	573.90%	513.63%	440.18%	460.51%	431.64%	100.00%	-
DPS	17.41	14.78	11.87	6.95	5.00	0.00	0.00	-
YoY %	17.79%	24.52%	70.79%	39.00%	0.00%	0.00%	-	-
Horiz. %	348.20%	295.60%	237.40%	139.00%	100.00%	-	-	-
NAPS	1.39	1.00	1.29	1.32	1.32	1.36	1.21	9.67%
YoY %	39.00%	-22.48%	-2.27%	0.00%	-2.94%	12.40%	-	-
Horiz. %	114.88%	82.64%	106.61%	109.09%	109.09%	112.40%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Adjusted Per Share Value based on latest NOSH - 233,333
RPS	263.82	255.99	256.32	256.28	198.06	145.85	93.01	100.25%
YoY %	3.06%	-0.13%	0.02%	29.40%	35.80%	56.81%	-	-
Horiz. %	283.65%	275.23%	275.58%	275.54%	212.94%	156.81%	100.00%	-
EPS	23.43	19.91	20.69	17.53	18.16	17.00	3.89	230.67%
YoY %	17.68%	-3.77%	18.03%	-3.47%	6.82%	337.02%	-	-
Horiz. %	602.31%	511.83%	531.88%	450.64%	466.84%	437.02%	100.00%	-
DPS	15.09	11.84	11.04	6.39	4.55	0.00	0.00	-
YoY %	27.45%	7.25%	72.77%	40.44%	0.00%	0.00%	-	-
Horiz. %	331.65%	260.22%	242.64%	140.44%	100.00%	-	-	-
NAPS	1.2047	0.8011	1.1997	1.2143	1.2018	1.2368	1.0889	6.96%
YoY %	50.38%	-33.22%	-1.20%	1.04%	-2.83%	13.58%	-	-
Horiz. %	110.63%	73.57%	110.18%	111.52%	110.37%	113.58%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	29/08/08	30/05/08	-
Price	2.77	2.82	2.59	2.73	2.70	2.95	3.04	-
P/RPS	0.91	0.88	0.94	0.98	1.24	1.84	2.94	-54.20%
YoY %	3.41%	-6.38%	-4.08%	-20.97%	-32.61%	-37.41%	-	-
Horiz. %	30.95%	29.93%	31.97%	33.33%	42.18%	62.59%	100.00%	-
P/EPS	10.25	11.35	11.64	14.32	13.54	15.78	70.29	-72.26%
YoY %	-9.69%	-2.49%	-18.72%	5.76%	-14.20%	-77.55%	-	-
Horiz. %	14.58%	16.15%	16.56%	20.37%	19.26%	22.45%	100.00%	-
EY	9.76	8.81	8.59	6.98	7.39	6.34	1.42	261.07%
YoY %	10.78%	2.56%	23.07%	-5.55%	16.56%	346.48%	-	-
Horiz. %	687.32%	620.42%	604.93%	491.55%	520.42%	446.48%	100.00%	-
DY	6.29	5.24	4.58	2.55	1.85	0.00	0.00	-
YoY %	20.04%	14.41%	79.61%	37.84%	0.00%	0.00%	-	-
Horiz. %	340.00%	283.24%	247.57%	137.84%	100.00%	-	-	-
P/NAPS	1.99	2.82	2.01	2.07	2.05	2.17	2.51	-14.32%
YoY %	-29.43%	40.30%	-2.90%	0.98%	-5.53%	-13.55%	-	-
Horiz. %	79.28%	112.35%	80.08%	82.47%	81.67%	86.45%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Price Multiplier on Announcement Date
Date	27/01/10	28/10/09	29/07/09	28/04/09	22/01/09	30/10/08	28/07/08	-
Price	2.88	2.90	2.77	2.73	2.59	2.58	2.98	-
P/RPS	0.95	0.91	1.01	0.98	1.19	1.61	2.88	-52.22%
YoY %	4.40%	-9.90%	3.06%	-17.65%	-26.09%	-44.10%	-	-
Horiz. %	32.99%	31.60%	35.07%	34.03%	41.32%	55.90%	100.00%	-
P/EPS	10.65	11.67	12.45	14.32	12.99	13.80	68.90	-71.16%
YoY %	-8.74%	-6.27%	-13.06%	10.24%	-5.87%	-79.97%	-	-
Horiz. %	15.46%	16.94%	18.07%	20.78%	18.85%	20.03%	100.00%	-
EY	9.39	8.57	8.03	6.98	7.70	7.24	1.45	247.03%
YoY %	9.57%	6.72%	15.04%	-9.35%	6.35%	399.31%	-	-
Horiz. %	647.59%	591.03%	553.79%	481.38%	531.03%	499.31%	100.00%	-
DY	6.05	5.10	4.29	2.55	1.93	0.00	0.00	-
YoY %	18.63%	18.88%	68.24%	32.12%	0.00%	0.00%	-	-
Horiz. %	313.47%	264.25%	222.28%	132.12%	100.00%	-	-	-
P/NAPS	2.07	2.90	2.15	2.07	1.96	1.90	2.46	-10.86%
YoY %	-28.62%	34.88%	3.86%	5.61%	3.16%	-22.76%	-	-
Horiz. %	84.15%	117.89%	87.40%	84.15%	79.67%	77.24%	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