[ATLAN] QoQ TTM Result on 30-Nov-2010 [#3]

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
TTM Result
Revenue	743,083	746,119	744,789	734,073	729,081	715,474	697,890	4.25%
YoY %	-0.41%	0.18%	1.46%	0.68%	1.90%	2.52%	-	-
Horiz. %	106.48%	106.91%	106.72%	105.18%	104.47%	102.52%	100.00%	-
PBT	140,548	148,396	73,700	108,880	110,219	124,738	112,499	15.95%
YoY %	-5.29%	101.35%	-32.31%	-1.21%	-11.64%	10.88%	-	-
Horiz. %	124.93%	131.91%	65.51%	96.78%	97.97%	110.88%	100.00%	-
Tax	-33,724	-34,253	-23,435	-14,458	-12,054	-10,832	-11,372	106.00%
YoY %	1.54%	-46.16%	-62.09%	-19.94%	-11.28%	4.75%	-	-
Horiz. %	296.55%	301.20%	206.08%	127.14%	106.00%	95.25%	100.00%	-
NP	106,824	114,143	50,265	94,422	98,165	113,906	101,127	3.71%
YoY %	-6.41%	127.08%	-46.77%	-3.81%	-13.82%	12.64%	-	-
Horiz. %	105.63%	112.87%	49.70%	93.37%	97.07%	112.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	91,396	98,208	30,181	75,380	78,487	94,377	85,361	4.64%
YoY %	-6.94%	225.40%	-59.96%	-3.96%	-16.84%	10.56%	-	-
Horiz. %	107.07%	115.05%	35.36%	88.31%	91.95%	110.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.99%	23.08%	31.80%	13.28%	10.94%	8.68%	10.11%	-
YoY %	3.94%	-27.42%	139.46%	21.39%	26.04%	-14.14%	-	-
Horiz. %	237.29%	228.29%	314.54%	131.36%	108.21%	85.86%	100.00%	-
Total Cost	636,259	631,976	694,524	639,651	630,916	601,568	596,763	4.35%
YoY %	0.68%	-9.01%	8.58%	1.38%	4.88%	0.81%	-	-
Horiz. %	106.62%	105.90%	116.38%	107.19%	105.72%	100.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	402,763	395,652	133,629	350,264	352,759	322,773	311,457	18.63%
YoY %	1.80%	196.08%	-61.85%	-0.71%	9.29%	3.63%	-	-
Horiz. %	129.32%	127.03%	42.90%	112.46%	113.26%	103.63%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Dividend
Div	40,317	42,847	42,847	38,838	46,024	35,457	47,253	-10.01%
YoY %	-5.90%	0.00%	10.32%	-15.61%	29.80%	-24.96%	-	-
Horiz. %	85.32%	90.68%	90.68%	82.19%	97.40%	75.04%	100.00%	-
Div Payout %	44.11%	43.63%	141.97%	51.52%	58.64%	37.57%	55.36%	-
YoY %	1.10%	-69.27%	175.56%	-12.14%	56.08%	-32.14%	-	-
Horiz. %	79.68%	78.81%	256.45%	93.06%	105.92%	67.86%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Equity
Net Worth	402,763	395,652	133,629	350,264	352,759	322,773	311,457	18.63%
YoY %	1.80%	196.08%	-61.85%	-0.71%	9.29%	3.63%	-	-
Horiz. %	129.32%	127.03%	42.90%	112.46%	113.26%	103.63%	100.00%	-
NOSH	251,727	252,008	252,131	251,989	251,971	240,875	227,340	7.00%
YoY %	-0.11%	-0.05%	0.06%	0.01%	4.61%	5.95%	-	-
Horiz. %	110.73%	110.85%	110.90%	110.84%	110.83%	105.95%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Ratio Analysis
NP Margin	14.38%	15.30%	6.75%	12.86%	13.46%	15.92%	14.49%	-
YoY %	-6.01%	126.67%	-47.51%	-4.46%	-15.45%	9.87%	-	-
Horiz. %	99.24%	105.59%	46.58%	88.75%	92.89%	109.87%	100.00%	-
ROE	22.69%	24.82%	22.59%	21.52%	22.25%	29.24%	27.41%	-
YoY %	-8.58%	9.87%	4.97%	-3.28%	-23.91%	6.68%	-	-
Horiz. %	82.78%	90.55%	82.42%	78.51%	81.17%	106.68%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Per Share
RPS	295.19	296.07	295.40	291.31	289.35	297.03	306.98	-2.57%
YoY %	-0.30%	0.23%	1.40%	0.68%	-2.59%	-3.24%	-	-
Horiz. %	96.16%	96.45%	96.23%	94.90%	94.26%	96.76%	100.00%	-
EPS	36.31	38.97	11.97	29.91	31.15	39.18	37.55	-2.20%
YoY %	-6.83%	225.56%	-59.98%	-3.98%	-20.50%	4.34%	-	-
Horiz. %	96.70%	103.78%	31.88%	79.65%	82.96%	104.34%	100.00%	-
DPS	16.00	17.00	16.99	15.41	18.27	14.72	20.79	-15.97%
YoY %	-5.88%	0.06%	10.25%	-15.65%	24.12%	-29.20%	-	-
Horiz. %	76.96%	81.77%	81.72%	74.12%	87.88%	70.80%	100.00%	-
NAPS	1.60	1.57	0.53	1.39	1.40	1.34	1.37	10.86%
YoY %	1.91%	196.23%	-61.87%	-0.71%	4.48%	-2.19%	-	-
Horiz. %	116.79%	114.60%	38.69%	101.46%	102.19%	97.81%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Adjusted Per Share Value based on latest NOSH - 251,989
RPS	292.85	294.04	293.52	289.30	287.33	281.97	275.04	4.25%
YoY %	-0.40%	0.18%	1.46%	0.69%	1.90%	2.52%	-	-
Horiz. %	106.48%	106.91%	106.72%	105.18%	104.47%	102.52%	100.00%	-
EPS	36.02	38.70	11.89	29.71	30.93	37.19	33.64	4.64%
YoY %	-6.93%	225.48%	-59.98%	-3.94%	-16.83%	10.55%	-	-
Horiz. %	107.07%	115.04%	35.34%	88.32%	91.94%	110.55%	100.00%	-
DPS	15.89	16.89	16.89	15.31	18.14	13.97	18.62	-10.00%
YoY %	-5.92%	0.00%	10.32%	-15.60%	29.85%	-24.97%	-	-
Horiz. %	85.34%	90.71%	90.71%	82.22%	97.42%	75.03%	100.00%	-
NAPS	1.5873	1.5593	0.5266	1.3804	1.3902	1.272	1.2274	18.64%
YoY %	1.80%	196.11%	-61.85%	-0.70%	9.29%	3.63%	-	-
Horiz. %	129.32%	127.04%	42.90%	112.47%	113.26%	103.63%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/08/11	31/05/11	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	-
Price	3.18	3.33	3.32	3.15	3.18	3.25	3.05	-
P/RPS	1.08	1.12	1.12	1.08	1.10	1.09	0.99	5.95%
YoY %	-3.57%	0.00%	3.70%	-1.82%	0.92%	10.10%	-	-
Horiz. %	109.09%	113.13%	113.13%	109.09%	111.11%	110.10%	100.00%	-
P/EPS	8.76	8.55	27.74	10.53	10.21	8.29	8.12	5.17%
YoY %	2.46%	-69.18%	163.44%	3.13%	23.16%	2.09%	-	-
Horiz. %	107.88%	105.30%	341.63%	129.68%	125.74%	102.09%	100.00%	-
EY	11.42	11.70	3.61	9.50	9.80	12.06	12.31	-4.86%
YoY %	-2.39%	224.10%	-62.00%	-3.06%	-18.74%	-2.03%	-	-
Horiz. %	92.77%	95.04%	29.33%	77.17%	79.61%	97.97%	100.00%	-
DY	5.03	5.11	5.12	4.89	5.74	4.53	6.81	-18.24%
YoY %	-1.57%	-0.20%	4.70%	-14.81%	26.71%	-33.48%	-	-
Horiz. %	73.86%	75.04%	75.18%	71.81%	84.29%	66.52%	100.00%	-
P/NAPS	1.99	2.12	6.26	2.27	2.27	2.43	2.23	-7.29%
YoY %	-6.13%	-66.13%	175.77%	0.00%	-6.58%	8.97%	-	-
Horiz. %	89.24%	95.07%	280.72%	101.79%	101.79%	108.97%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Price Multiplier on Announcement Date
Date	13/10/11	14/07/11	29/04/11	26/01/11	27/10/10	22/06/10	28/04/10	-
Price	3.00	3.32	3.37	3.25	3.19	3.20	3.38	-
P/RPS	1.02	1.12	1.14	1.12	1.10	1.08	1.10	-4.89%
YoY %	-8.93%	-1.75%	1.79%	1.82%	1.85%	-1.82%	-	-
Horiz. %	92.73%	101.82%	103.64%	101.82%	100.00%	98.18%	100.00%	-
P/EPS	8.26	8.52	28.15	10.86	10.24	8.17	9.00	-5.54%
YoY %	-3.05%	-69.73%	159.21%	6.05%	25.34%	-9.22%	-	-
Horiz. %	91.78%	94.67%	312.78%	120.67%	113.78%	90.78%	100.00%	-
EY	12.10	11.74	3.55	9.20	9.76	12.24	11.11	5.83%
YoY %	3.07%	230.70%	-61.41%	-5.74%	-20.26%	10.17%	-	-
Horiz. %	108.91%	105.67%	31.95%	82.81%	87.85%	110.17%	100.00%	-
DY	5.33	5.12	5.04	4.74	5.73	4.60	6.15	-9.07%
YoY %	4.10%	1.59%	6.33%	-17.28%	24.57%	-25.20%	-	-
Horiz. %	86.67%	83.25%	81.95%	77.07%	93.17%	74.80%	100.00%	-
P/NAPS	1.88	2.11	6.36	2.34	2.28	2.39	2.47	-16.59%
YoY %	-10.90%	-66.82%	171.79%	2.63%	-4.60%	-3.24%	-	-
Horiz. %	76.11%	85.43%	257.49%	94.74%	92.31%	96.76%	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