[ATLAN] QoQ TTM Result on 30-Nov-2011 [#3]

	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	CAGR
TTM Result
Revenue	751,030	724,493	722,040	733,029	743,083	746,119	744,789	0.55%
YoY %	3.66%	0.34%	-1.50%	-1.35%	-0.41%	0.18%	-	-
Horiz. %	100.84%	97.27%	96.95%	98.42%	99.77%	100.18%	100.00%	-
PBT	79,648	68,943	158,969	138,355	140,548	148,396	73,700	5.28%
YoY %	15.53%	-56.63%	14.90%	-1.56%	-5.29%	101.35%	-	-
Horiz. %	108.07%	93.55%	215.70%	187.73%	190.70%	201.35%	100.00%	-
Tax	-25,309	-22,617	-30,066	-33,115	-33,724	-34,253	-23,435	5.23%
YoY %	-11.90%	24.78%	9.21%	1.81%	1.54%	-46.16%	-	-
Horiz. %	108.00%	96.51%	128.30%	141.31%	143.90%	146.16%	100.00%	-
NP	54,339	46,326	128,903	105,240	106,824	114,143	50,265	5.30%
YoY %	17.30%	-64.06%	22.48%	-1.48%	-6.41%	127.08%	-	-
Horiz. %	108.11%	92.16%	256.45%	209.37%	212.52%	227.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,480	32,681	115,358	90,480	91,396	98,208	30,181	19.51%
YoY %	20.80%	-71.67%	27.50%	-1.00%	-6.94%	225.40%	-	-
Horiz. %	130.81%	108.28%	382.22%	299.79%	302.83%	325.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.78%	32.81%	18.91%	23.93%	23.99%	23.08%	31.80%	-
YoY %	-3.14%	73.51%	-20.98%	-0.25%	3.94%	-27.42%	-	-
Horiz. %	99.94%	103.18%	59.47%	75.25%	75.44%	72.58%	100.00%	-
Total Cost	696,691	678,167	593,137	627,789	636,259	631,976	694,524	0.20%
YoY %	2.73%	14.34%	-5.52%	-1.33%	0.68%	-9.01%	-	-
Horiz. %	100.31%	97.64%	85.40%	90.39%	91.61%	90.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	390,620	397,227	251,594	402,755	402,763	395,652	133,629	103.77%
YoY %	-1.66%	57.88%	-37.53%	-0.00%	1.80%	196.08%	-	-
Horiz. %	292.32%	297.26%	188.28%	301.40%	301.40%	296.08%	100.00%	-

	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	CAGR
Dividend
Div	80,898	60,529	35,228	27,718	40,317	42,847	42,847	52.46%
YoY %	33.65%	71.82%	27.09%	-31.25%	-5.90%	0.00%	-	-
Horiz. %	188.81%	141.27%	82.22%	64.69%	94.10%	100.00%	100.00%	-
Div Payout %	204.91%	185.21%	30.54%	30.63%	44.11%	43.63%	141.97%	-
YoY %	10.64%	506.45%	-0.29%	-30.56%	1.10%	-69.27%	-	-
Horiz. %	144.33%	130.46%	21.51%	21.57%	31.07%	30.73%	100.00%	-

	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	CAGR
Equity
Net Worth	390,620	397,227	251,594	402,755	402,763	395,652	133,629	103.77%
YoY %	-1.66%	57.88%	-37.53%	-0.00%	1.80%	196.08%	-	-
Horiz. %	292.32%	297.26%	188.28%	301.40%	301.40%	296.08%	100.00%	-
NOSH	253,650	253,011	251,594	251,722	251,727	252,008	252,131	0.39%
YoY %	0.25%	0.56%	-0.05%	-0.00%	-0.11%	-0.05%	-	-
Horiz. %	100.60%	100.35%	99.79%	99.84%	99.84%	99.95%	100.00%	-

	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	CAGR
Ratio Analysis
NP Margin	7.24%	6.39%	17.85%	14.36%	14.38%	15.30%	6.75%	-
YoY %	13.30%	-64.20%	24.30%	-0.14%	-6.01%	126.67%	-	-
Horiz. %	107.26%	94.67%	264.44%	212.74%	213.04%	226.67%	100.00%	-
ROE	10.11%	8.23%	45.85%	22.47%	22.69%	24.82%	22.59%	-
YoY %	22.84%	-82.05%	104.05%	-0.97%	-8.58%	9.87%	-	-
Horiz. %	44.75%	36.43%	202.97%	99.47%	100.44%	109.87%	100.00%	-

	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	CAGR
Per Share
RPS	296.09	286.35	286.99	291.21	295.19	296.07	295.40	0.15%
YoY %	3.40%	-0.22%	-1.45%	-1.35%	-0.30%	0.23%	-	-
Horiz. %	100.23%	96.94%	97.15%	98.58%	99.93%	100.23%	100.00%	-
EPS	15.56	12.92	45.85	35.94	36.31	38.97	11.97	19.01%
YoY %	20.43%	-71.82%	27.57%	-1.02%	-6.83%	225.56%	-	-
Horiz. %	129.99%	107.94%	383.04%	300.25%	303.34%	325.56%	100.00%	-
DPS	32.00	24.00	14.00	11.00	16.00	17.00	16.99	52.21%
YoY %	33.33%	71.43%	27.27%	-31.25%	-5.88%	0.06%	-	-
Horiz. %	188.35%	141.26%	82.40%	64.74%	94.17%	100.06%	100.00%	-
NAPS	1.54	1.57	1.00	1.60	1.60	1.57	0.53	102.96%
YoY %	-1.91%	57.00%	-37.50%	0.00%	1.91%	196.23%	-	-
Horiz. %	290.57%	296.23%	188.68%	301.89%	301.89%	296.23%	100.00%	-

	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	CAGR
Adjusted Per Share Value based on latest NOSH - 251,722
RPS	296.09	285.63	284.66	288.99	292.96	294.15	293.63	0.55%
YoY %	3.66%	0.34%	-1.50%	-1.36%	-0.40%	0.18%	-	-
Horiz. %	100.84%	97.28%	96.95%	98.42%	99.77%	100.18%	100.00%	-
EPS	15.56	12.88	45.48	35.67	36.03	38.72	11.90	19.47%
YoY %	20.81%	-71.68%	27.50%	-1.00%	-6.95%	225.38%	-	-
Horiz. %	130.76%	108.24%	382.18%	299.75%	302.77%	325.38%	100.00%	-
DPS	32.00	23.86	13.89	10.93	15.90	16.89	16.89	52.81%
YoY %	34.12%	71.78%	27.08%	-31.26%	-5.86%	0.00%	-	-
Horiz. %	189.46%	141.27%	82.24%	64.71%	94.14%	100.00%	100.00%	-
NAPS	1.54	1.566	0.9919	1.5878	1.5879	1.5598	0.5268	103.78%
YoY %	-1.66%	57.88%	-37.53%	-0.01%	1.80%	196.09%	-	-
Horiz. %	292.33%	297.27%	188.29%	301.40%	301.42%	296.09%	100.00%	-

	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/12	31/05/12	29/02/12	30/11/11	29/08/11	31/05/11	28/02/11	-
Price	4.45	4.55	3.58	3.05	3.18	3.33	3.32	-
P/RPS	1.50	1.59	1.25	1.05	1.08	1.12	1.12	21.39%
YoY %	-5.66%	27.20%	19.05%	-2.78%	-3.57%	0.00%	-	-
Horiz. %	133.93%	141.96%	111.61%	93.75%	96.43%	100.00%	100.00%	-
P/EPS	28.59	35.23	7.81	8.49	8.76	8.55	27.74	2.02%
YoY %	-18.85%	351.09%	-8.01%	-3.08%	2.46%	-69.18%	-	-
Horiz. %	103.06%	127.00%	28.15%	30.61%	31.58%	30.82%	100.00%	-
EY	3.50	2.84	12.81	11.79	11.42	11.70	3.61	-2.03%
YoY %	23.24%	-77.83%	8.65%	3.24%	-2.39%	224.10%	-	-
Horiz. %	96.95%	78.67%	354.85%	326.59%	316.34%	324.10%	100.00%	-
DY	7.19	5.27	3.91	3.61	5.03	5.11	5.12	25.27%
YoY %	36.43%	34.78%	8.31%	-28.23%	-1.57%	-0.20%	-	-
Horiz. %	140.43%	102.93%	76.37%	70.51%	98.24%	99.80%	100.00%	-
P/NAPS	2.89	2.90	3.58	1.91	1.99	2.12	6.26	-40.12%
YoY %	-0.34%	-18.99%	87.43%	-4.02%	-6.13%	-66.13%	-	-
Horiz. %	46.17%	46.33%	57.19%	30.51%	31.79%	33.87%	100.00%	-

	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	CAGR
Price Multiplier on Announcement Date
Date	08/10/12	11/07/12	30/04/12	12/01/12	13/10/11	14/07/11	29/04/11	-
Price	4.43	4.35	4.20	2.96	3.00	3.32	3.37	-
P/RPS	1.50	1.52	1.46	1.02	1.02	1.12	1.14	19.97%
YoY %	-1.32%	4.11%	43.14%	0.00%	-8.93%	-1.75%	-	-
Horiz. %	131.58%	133.33%	128.07%	89.47%	89.47%	98.25%	100.00%	-
P/EPS	28.46	33.68	9.16	8.23	8.26	8.52	28.15	0.72%
YoY %	-15.50%	267.69%	11.30%	-0.36%	-3.05%	-69.73%	-	-
Horiz. %	101.10%	119.64%	32.54%	29.24%	29.34%	30.27%	100.00%	-
EY	3.51	2.97	10.92	12.14	12.10	11.74	3.55	-0.74%
YoY %	18.18%	-72.80%	-10.05%	0.33%	3.07%	230.70%	-	-
Horiz. %	98.87%	83.66%	307.61%	341.97%	340.85%	330.70%	100.00%	-
DY	7.22	5.52	3.33	3.72	5.33	5.12	5.04	26.93%
YoY %	30.80%	65.77%	-10.48%	-30.21%	4.10%	1.59%	-	-
Horiz. %	143.25%	109.52%	66.07%	73.81%	105.75%	101.59%	100.00%	-
P/NAPS	2.88	2.77	4.20	1.85	1.88	2.11	6.36	-40.88%
YoY %	3.97%	-34.05%	127.03%	-1.60%	-10.90%	-66.82%	-	-
Horiz. %	45.28%	43.55%	66.04%	29.09%	29.56%	33.18%	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