[ATLAN] QoQ TTM Result on 30-Nov-2004 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
30-Nov-2004 [#3]
Profit Trend
QoQ- -42.03%
YoY- -36.66%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 146,331 136,664 129,395 117,612 116,398 114,950 107,296 22.91%
PBT 21,836 12,055 10,107 8,727 11,223 13,002 12,032 48.62%
Tax -3,702 -4,059 -3,268 -4,497 -3,926 -4,216 -3,863 -2.79%
NP 18,134 7,996 6,839 4,230 7,297 8,786 8,169 69.92%
-
NP to SH 15,277 7,996 6,839 4,230 7,297 8,786 8,169 51.61%
-
Tax Rate 16.95% 33.67% 32.33% 51.53% 34.98% 32.43% 32.11% -
Total Cost 128,197 128,668 122,556 113,382 109,101 106,164 99,127 18.64%
-
Net Worth 248,768 247,563 248,602 815,975 184,228 165,345 132,765 51.81%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div 3,655 3,655 3,655 1,991 3,410 3,410 3,409 4.74%
Div Payout % 23.93% 45.72% 53.46% 47.08% 46.74% 38.82% 41.73% -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 248,768 247,563 248,602 815,975 184,228 165,345 132,765 51.81%
NOSH 192,843 193,409 182,796 642,500 157,460 141,320 132,765 28.16%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 12.39% 5.85% 5.29% 3.60% 6.27% 7.64% 7.61% -
ROE 6.14% 3.23% 2.75% 0.52% 3.96% 5.31% 6.15% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 75.88 70.66 70.79 18.31 73.92 81.34 80.82 -4.10%
EPS 7.92 4.13 3.74 0.66 4.63 6.22 6.15 18.31%
DPS 1.90 1.89 2.00 0.31 2.17 2.41 2.57 -18.19%
NAPS 1.29 1.28 1.36 1.27 1.17 1.17 1.00 18.44%
Adjusted Per Share Value based on latest NOSH - 642,500
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 57.69 53.88 51.01 46.37 45.89 45.32 42.30 22.91%
EPS 6.02 3.15 2.70 1.67 2.88 3.46 3.22 51.58%
DPS 1.44 1.44 1.44 0.79 1.34 1.34 1.34 4.90%
NAPS 0.9808 0.976 0.9801 3.2169 0.7263 0.6519 0.5234 51.82%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 2.19 2.17 2.17 2.30 2.29 2.19 2.25 -
P/RPS 2.89 3.07 3.07 12.56 3.10 2.69 2.78 2.61%
P/EPS 27.64 52.49 58.00 349.35 49.42 35.23 36.57 -16.98%
EY 3.62 1.91 1.72 0.29 2.02 2.84 2.73 20.63%
DY 0.87 0.87 0.92 0.13 0.95 1.10 1.14 -16.44%
P/NAPS 1.70 1.70 1.60 1.81 1.96 1.87 2.25 -17.00%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 24/10/05 25/07/05 29/04/05 31/01/05 29/10/04 30/07/04 29/04/04 -
Price 2.18 2.25 2.17 2.16 2.28 2.27 2.20 -
P/RPS 2.87 3.18 3.07 11.80 3.08 2.79 2.72 3.63%
P/EPS 27.52 54.42 58.00 328.09 49.20 36.51 35.76 -15.98%
EY 3.63 1.84 1.72 0.30 2.03 2.74 2.80 18.83%
DY 0.87 0.84 0.92 0.14 0.95 1.06 1.17 -17.87%
P/NAPS 1.69 1.76 1.60 1.70 1.95 1.94 2.20 -16.08%

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