[ATLAN] QoQ TTM Result on 30-Nov-2005 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
14-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#3]
Profit Trend
QoQ- 40.77%
YoY- 408.39%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 154,916 154,512 148,655 149,972 146,331 136,664 129,395 12.71%
PBT 12,841 14,061 15,381 23,167 21,836 12,055 10,107 17.25%
Tax -1,355 -990 -2,343 -2,762 -3,702 -4,059 -3,268 -44.30%
NP 11,486 13,071 13,038 20,405 18,134 7,996 6,839 41.15%
-
NP to SH 15,443 14,171 14,138 21,505 15,277 7,996 6,839 71.86%
-
Tax Rate 10.55% 7.04% 15.23% 11.92% 16.95% 33.67% 32.33% -
Total Cost 143,430 141,441 135,617 129,567 128,197 128,668 122,556 11.02%
-
Net Worth 329,736 330,183 320,311 325,515 248,768 247,563 248,602 20.65%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div 7,672 7,672 7,672 3,655 3,655 3,655 3,655 63.71%
Div Payout % 49.68% 54.14% 54.27% 17.00% 23.93% 45.72% 53.46% -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 329,736 330,183 320,311 325,515 248,768 247,563 248,602 20.65%
NOSH 192,828 193,089 191,803 192,612 192,843 193,409 182,796 3.61%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 7.41% 8.46% 8.77% 13.61% 12.39% 5.85% 5.29% -
ROE 4.68% 4.29% 4.41% 6.61% 6.14% 3.23% 2.75% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 80.34 80.02 77.50 77.86 75.88 70.66 70.79 8.77%
EPS 8.01 7.34 7.37 11.16 7.92 4.13 3.74 65.92%
DPS 4.00 4.00 4.00 1.90 1.90 1.89 2.00 58.53%
NAPS 1.71 1.71 1.67 1.69 1.29 1.28 1.36 16.44%
Adjusted Per Share Value based on latest NOSH - 192,612
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 61.05 60.89 58.58 59.10 57.67 53.86 50.99 12.71%
EPS 6.09 5.58 5.57 8.48 6.02 3.15 2.70 71.73%
DPS 3.02 3.02 3.02 1.44 1.44 1.44 1.44 63.62%
NAPS 1.2995 1.3012 1.2623 1.2829 0.9804 0.9756 0.9797 20.66%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 2.15 2.13 2.24 2.18 2.19 2.17 2.17 -
P/RPS 2.68 2.66 2.89 2.80 2.89 3.07 3.07 -8.63%
P/EPS 26.85 29.02 30.39 19.53 27.64 52.49 58.00 -40.07%
EY 3.72 3.45 3.29 5.12 3.62 1.91 1.72 67.00%
DY 1.86 1.88 1.79 0.87 0.87 0.87 0.92 59.68%
P/NAPS 1.26 1.25 1.34 1.29 1.70 1.70 1.60 -14.68%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/10/06 28/07/06 27/04/06 14/02/06 24/10/05 25/07/05 29/04/05 -
Price 2.13 2.27 2.13 2.16 2.18 2.25 2.17 -
P/RPS 2.65 2.84 2.75 2.77 2.87 3.18 3.07 -9.31%
P/EPS 26.60 30.93 28.90 19.35 27.52 54.42 58.00 -40.44%
EY 3.76 3.23 3.46 5.17 3.63 1.84 1.72 68.19%
DY 1.88 1.76 1.88 0.88 0.87 0.84 0.92 60.82%
P/NAPS 1.25 1.33 1.28 1.28 1.69 1.76 1.60 -15.13%

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