[ATLAN] QoQ TTM Result on 28-Feb-2010 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- 43.64%
YoY- 91.94%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 734,073 729,081 715,474 697,890 669,176 649,306 650,150 8.42%
PBT 108,880 110,219 124,738 112,499 85,435 73,820 71,623 32.17%
Tax -14,458 -12,054 -10,832 -11,372 -14,052 -13,740 -13,203 6.23%
NP 94,422 98,165 113,906 101,127 71,383 60,080 58,420 37.68%
-
NP to SH 75,380 78,487 94,377 85,361 59,426 50,490 52,474 27.28%
-
Tax Rate 13.28% 10.94% 8.68% 10.11% 16.45% 18.61% 18.43% -
Total Cost 639,651 630,916 601,568 596,763 597,793 589,226 591,730 5.32%
-
Net Worth 350,264 352,759 322,773 311,457 305,577 203,194 304,311 9.81%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 38,838 46,024 35,457 47,253 38,279 30,040 28,008 24.32%
Div Payout % 51.52% 58.64% 37.57% 55.36% 64.41% 59.50% 53.38% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 350,264 352,759 322,773 311,457 305,577 203,194 304,311 9.81%
NOSH 251,989 251,971 240,875 227,340 219,839 203,194 235,900 4.49%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 12.86% 13.46% 15.92% 14.49% 10.67% 9.25% 8.99% -
ROE 21.52% 22.25% 29.24% 27.41% 19.45% 24.85% 17.24% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 291.31 289.35 297.03 306.98 304.39 319.55 275.60 3.76%
EPS 29.91 31.15 39.18 37.55 27.03 24.85 22.24 21.81%
DPS 15.41 18.27 14.72 20.79 17.41 14.78 11.87 18.98%
NAPS 1.39 1.40 1.34 1.37 1.39 1.00 1.29 5.09%
Adjusted Per Share Value based on latest NOSH - 227,340
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 289.30 287.33 281.97 275.04 263.72 255.89 256.22 8.42%
EPS 29.71 30.93 37.19 33.64 23.42 19.90 20.68 27.29%
DPS 15.31 18.14 13.97 18.62 15.09 11.84 11.04 24.33%
NAPS 1.3804 1.3902 1.272 1.2274 1.2043 0.8008 1.1993 9.81%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 3.15 3.18 3.25 3.05 2.77 2.82 2.59 -
P/RPS 1.08 1.10 1.09 0.99 0.91 0.88 0.94 9.68%
P/EPS 10.53 10.21 8.29 8.12 10.25 11.35 11.64 -6.45%
EY 9.50 9.80 12.06 12.31 9.76 8.81 8.59 6.93%
DY 4.89 5.74 4.53 6.81 6.29 5.24 4.58 4.45%
P/NAPS 2.27 2.27 2.43 2.23 1.99 2.82 2.01 8.43%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 26/01/11 27/10/10 22/06/10 28/04/10 27/01/10 28/10/09 29/07/09 -
Price 3.25 3.19 3.20 3.38 2.88 2.90 2.77 -
P/RPS 1.12 1.10 1.08 1.10 0.95 0.91 1.01 7.12%
P/EPS 10.86 10.24 8.17 9.00 10.65 11.67 12.45 -8.69%
EY 9.20 9.76 12.24 11.11 9.39 8.57 8.03 9.48%
DY 4.74 5.73 4.60 6.15 6.05 5.10 4.29 6.86%
P/NAPS 2.34 2.28 2.39 2.47 2.07 2.90 2.15 5.80%

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