[ATLAN] QoQ TTM Result on 30-Nov-2008 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- 6.83%
YoY- 135.6%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 649,306 650,150 650,062 502,379 369,942 235,925 110,158 225.25%
PBT 73,820 71,623 59,997 59,010 50,093 13,765 4,637 529.65%
Tax -13,740 -13,203 -15,675 -13,535 -10,319 -7,172 -1,052 452.01%
NP 60,080 58,420 44,322 45,475 39,774 6,593 3,585 551.52%
-
NP to SH 50,490 52,474 44,472 46,055 43,111 9,872 3,585 480.38%
-
Tax Rate 18.61% 18.43% 26.13% 22.94% 20.60% 52.10% 22.69% -
Total Cost 589,226 591,730 605,740 456,904 330,168 229,332 106,573 211.70%
-
Net Worth 203,194 304,311 308,000 304,848 313,702 276,187 223,450 -6.12%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 30,040 28,008 16,213 11,547 - - - -
Div Payout % 59.50% 53.38% 36.46% 25.07% - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 203,194 304,311 308,000 304,848 313,702 276,187 223,450 -6.12%
NOSH 203,194 235,900 233,333 230,945 230,663 228,253 205,000 -0.58%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 9.25% 8.99% 6.82% 9.05% 10.75% 2.79% 3.25% -
ROE 24.85% 17.24% 14.44% 15.11% 13.74% 3.57% 1.60% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 319.55 275.60 278.60 217.53 160.38 103.36 53.74 227.15%
EPS 24.85 22.24 19.06 19.94 18.69 4.33 1.75 483.57%
DPS 14.78 11.87 6.95 5.00 0.00 0.00 0.00 -
NAPS 1.00 1.29 1.32 1.32 1.36 1.21 1.09 -5.56%
Adjusted Per Share Value based on latest NOSH - 230,945
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 255.99 256.32 256.28 198.06 145.85 93.01 43.43 225.25%
EPS 19.91 20.69 17.53 18.16 17.00 3.89 1.41 481.39%
DPS 11.84 11.04 6.39 4.55 0.00 0.00 0.00 -
NAPS 0.8011 1.1997 1.2143 1.2018 1.2368 1.0889 0.8809 -6.11%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 2.82 2.59 2.73 2.70 2.95 3.04 3.00 -
P/RPS 0.88 0.94 0.98 1.24 1.84 2.94 5.58 -70.71%
P/EPS 11.35 11.64 14.32 13.54 15.78 70.29 171.55 -83.56%
EY 8.81 8.59 6.98 7.39 6.34 1.42 0.58 510.30%
DY 5.24 4.58 2.55 1.85 0.00 0.00 0.00 -
P/NAPS 2.82 2.01 2.07 2.05 2.17 2.51 2.75 1.68%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/10/09 29/07/09 28/04/09 22/01/09 30/10/08 28/07/08 30/04/08 -
Price 2.90 2.77 2.73 2.59 2.58 2.98 3.00 -
P/RPS 0.91 1.01 0.98 1.19 1.61 2.88 5.58 -70.05%
P/EPS 11.67 12.45 14.32 12.99 13.80 68.90 171.55 -83.25%
EY 8.57 8.03 6.98 7.70 7.24 1.45 0.58 499.19%
DY 5.10 4.29 2.55 1.93 0.00 0.00 0.00 -
P/NAPS 2.90 2.15 2.07 1.96 1.90 2.46 2.75 3.59%

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