[ATLAN] QoQ TTM Result on 31-Aug-2003 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-Aug-2003 [#2]
Profit Trend
QoQ- 34.18%
YoY- 294.0%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 114,950 107,296 85,157 63,955 49,091 36,576 38,162 108.43%
PBT 13,002 12,032 8,561 5,684 4,178 2,234 2,530 197.50%
Tax -4,216 -3,863 -1,883 -1,350 -948 -576 -1,169 134.99%
NP 8,786 8,169 6,678 4,334 3,230 1,658 1,361 246.30%
-
NP to SH 8,786 8,169 6,678 4,334 3,230 1,658 1,361 246.30%
-
Tax Rate 32.43% 32.11% 22.00% 23.75% 22.69% 25.78% 46.21% -
Total Cost 106,164 99,127 78,479 59,621 45,861 34,918 36,801 102.51%
-
Net Worth 165,345 132,765 158,949 181,467 155,808 20,726 17,923 339.27%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div 3,410 3,409 1,596 1,596 178 - - -
Div Payout % 38.82% 41.73% 23.91% 36.83% 5.53% - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 165,345 132,765 158,949 181,467 155,808 20,726 17,923 339.27%
NOSH 141,320 132,765 141,919 141,771 119,852 17,867 17,923 295.65%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 7.64% 7.61% 7.84% 6.78% 6.58% 4.53% 3.57% -
ROE 5.31% 6.15% 4.20% 2.39% 2.07% 8.00% 7.59% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 81.34 80.82 60.00 45.11 40.96 204.71 212.92 -47.31%
EPS 6.22 6.15 4.71 3.06 2.69 9.28 7.59 -12.41%
DPS 2.41 2.57 1.12 1.13 0.15 0.00 0.00 -
NAPS 1.17 1.00 1.12 1.28 1.30 1.16 1.00 11.02%
Adjusted Per Share Value based on latest NOSH - 141,771
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 45.30 42.29 33.56 25.20 19.35 14.41 15.04 108.42%
EPS 3.46 3.22 2.63 1.71 1.27 0.65 0.54 244.58%
DPS 1.34 1.34 0.63 0.63 0.07 0.00 0.00 -
NAPS 0.6516 0.5232 0.6264 0.7152 0.614 0.0817 0.0706 339.40%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 2.19 2.25 2.38 2.28 2.78 1.81 4.10 -
P/RPS 2.69 2.78 3.97 5.05 6.79 0.88 1.93 24.75%
P/EPS 35.23 36.57 50.58 74.58 103.16 19.51 53.99 -24.74%
EY 2.84 2.73 1.98 1.34 0.97 5.13 1.85 33.04%
DY 1.10 1.14 0.47 0.49 0.05 0.00 0.00 -
P/NAPS 1.87 2.25 2.13 1.78 2.14 1.56 4.10 -40.71%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 30/07/04 29/04/04 27/01/04 31/10/03 11/08/03 30/04/03 21/01/03 -
Price 2.27 2.20 2.22 2.98 2.50 2.19 1.88 -
P/RPS 2.79 2.72 3.70 6.61 6.10 1.07 0.88 115.66%
P/EPS 36.51 35.76 47.18 97.48 92.77 23.60 24.76 29.52%
EY 2.74 2.80 2.12 1.03 1.08 4.24 4.04 -22.78%
DY 1.06 1.17 0.51 0.38 0.06 0.00 0.00 -
P/NAPS 1.94 2.20 1.98 2.33 1.92 1.89 1.88 2.11%

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