[ATLAN] QoQ TTM Result on 31-Aug-2008 [#2]

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
TTM Result
Revenue	650,150	650,062	502,379	369,942	235,925	110,158	127,776	195.53%
YoY %	0.01%	29.40%	35.80%	56.80%	114.17%	-13.79%	-	-
Horiz. %	508.82%	508.75%	393.17%	289.52%	184.64%	86.21%	100.00%	-
PBT	71,623	59,997	59,010	50,093	13,765	4,637	-130,666	-
YoY %	19.38%	1.67%	17.80%	263.92%	196.85%	103.55%	-	-
Horiz. %	-54.81%	-45.92%	-45.16%	-38.34%	-10.53%	-3.55%	100.00%	-
Tax	-13,203	-15,675	-13,535	-10,319	-7,172	-1,052	1,293	-
YoY %	15.77%	-15.81%	-31.17%	-43.88%	-581.75%	-181.36%	-	-
Horiz. %	-1,021.11%	-1,212.30%	-1,046.79%	-798.07%	-554.68%	-81.36%	100.00%	-
NP	58,420	44,322	45,475	39,774	6,593	3,585	-129,373	-
YoY %	31.81%	-2.54%	14.33%	503.28%	83.91%	102.77%	-	-
Horiz. %	-45.16%	-34.26%	-35.15%	-30.74%	-5.10%	-2.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,474	44,472	46,055	43,111	9,872	3,585	-129,373	-
YoY %	17.99%	-3.44%	6.83%	336.70%	175.37%	102.77%	-	-
Horiz. %	-40.56%	-34.38%	-35.60%	-33.32%	-7.63%	-2.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.43%	26.13%	22.94%	20.60%	52.10%	22.69%	-	-
YoY %	-29.47%	13.91%	11.36%	-60.46%	129.62%	0.00%	-	-
Horiz. %	81.23%	115.16%	101.10%	90.79%	229.62%	100.00%	-	-
Total Cost	591,730	605,740	456,904	330,168	229,332	106,573	257,149	74.20%
YoY %	-2.31%	32.57%	38.39%	43.97%	115.19%	-58.56%	-	-
Horiz. %	230.11%	235.56%	177.68%	128.40%	89.18%	41.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	304,311	308,000	304,848	313,702	276,187	223,450	199,895	32.30%
YoY %	-1.20%	1.03%	-2.82%	13.58%	23.60%	11.78%	-	-
Horiz. %	152.24%	154.08%	152.50%	156.93%	138.17%	111.78%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Dividend
Div	28,008	16,213	11,547	-	-	-	-	-
YoY %	72.75%	40.41%	0.00%	-	-	-	-	-
Horiz. %	242.56%	140.41%	100.00%	-	-	-	-	-
Div Payout %	53.38%	36.46%	25.07%	-	-	-	-	-
YoY %	46.41%	45.43%	0.00%	-	-	-	-	-
Horiz. %	212.92%	145.43%	100.00%	-	-	-	-	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Equity
Net Worth	304,311	308,000	304,848	313,702	276,187	223,450	199,895	32.30%
YoY %	-1.20%	1.03%	-2.82%	13.58%	23.60%	11.78%	-	-
Horiz. %	152.24%	154.08%	152.50%	156.93%	138.17%	111.78%	100.00%	-
NOSH	235,900	233,333	230,945	230,663	228,253	205,000	197,916	12.40%
YoY %	1.10%	1.03%	0.12%	1.06%	11.34%	3.58%	-	-
Horiz. %	119.19%	117.89%	116.69%	116.55%	115.33%	103.58%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Ratio Analysis
NP Margin	8.99%	6.82%	9.05%	10.75%	2.79%	3.25%	-101.25%	-
YoY %	31.82%	-24.64%	-15.81%	285.30%	-14.15%	103.21%	-	-
Horiz. %	-8.88%	-6.74%	-8.94%	-10.62%	-2.76%	-3.21%	100.00%	-
ROE	17.24%	14.44%	15.11%	13.74%	3.57%	1.60%	-64.72%	-
YoY %	19.39%	-4.43%	9.97%	284.87%	123.12%	102.47%	-	-
Horiz. %	-26.64%	-22.31%	-23.35%	-21.23%	-5.52%	-2.47%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Per Share
RPS	275.60	278.60	217.53	160.38	103.36	53.74	64.56	162.92%
YoY %	-1.08%	28.07%	35.63%	55.17%	92.33%	-16.76%	-	-
Horiz. %	426.89%	431.54%	336.94%	248.42%	160.10%	83.24%	100.00%	-
EPS	22.24	19.06	19.94	18.69	4.33	1.75	-65.37	-
YoY %	16.68%	-4.41%	6.69%	331.64%	147.43%	102.68%	-	-
Horiz. %	-34.02%	-29.16%	-30.50%	-28.59%	-6.62%	-2.68%	100.00%	-
DPS	11.87	6.95	5.00	0.00	0.00	0.00	0.00	-
YoY %	70.79%	39.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	237.40%	139.00%	100.00%	-	-	-	-	-
NAPS	1.29	1.32	1.32	1.36	1.21	1.09	1.01	17.70%
YoY %	-2.27%	0.00%	-2.94%	12.40%	11.01%	7.92%	-	-
Horiz. %	127.72%	130.69%	130.69%	134.65%	119.80%	107.92%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Adjusted Per Share Value based on latest NOSH - 230,663
RPS	256.22	256.19	197.99	145.79	92.98	43.41	50.36	195.52%
YoY %	0.01%	29.40%	35.80%	56.80%	114.19%	-13.80%	-	-
Horiz. %	508.78%	508.72%	393.15%	289.50%	184.63%	86.20%	100.00%	-
EPS	20.68	17.53	18.15	16.99	3.89	1.41	-50.99	-
YoY %	17.97%	-3.42%	6.83%	336.76%	175.89%	102.77%	-	-
Horiz. %	-40.56%	-34.38%	-35.60%	-33.32%	-7.63%	-2.77%	100.00%	-
DPS	11.04	6.39	4.55	0.00	0.00	0.00	0.00	-
YoY %	72.77%	40.44%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	242.64%	140.44%	100.00%	-	-	-	-	-
NAPS	1.1993	1.2138	1.2014	1.2363	1.0884	0.8806	0.7878	32.30%
YoY %	-1.19%	1.03%	-2.82%	13.59%	23.60%	11.78%	-	-
Horiz. %	152.23%	154.07%	152.50%	156.93%	138.16%	111.78%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/05/09	27/02/09	28/11/08	29/08/08	30/05/08	29/02/08	30/11/07	-
Price	2.59	2.73	2.70	2.95	3.04	3.00	3.06	-
P/RPS	0.94	0.98	1.24	1.84	2.94	5.58	4.74	-65.95%
YoY %	-4.08%	-20.97%	-32.61%	-37.41%	-47.31%	17.72%	-	-
Horiz. %	19.83%	20.68%	26.16%	38.82%	62.03%	117.72%	100.00%	-
P/EPS	11.64	14.32	13.54	15.78	70.29	171.55	-4.68	-
YoY %	-18.72%	5.76%	-14.20%	-77.55%	-59.03%	3,765.60%	-	-
Horiz. %	-248.72%	-305.98%	-289.32%	-337.18%	-1,501.92%	-3,665.60%	100.00%	-
EY	8.59	6.98	7.39	6.34	1.42	0.58	-21.36	-
YoY %	23.07%	-5.55%	16.56%	346.48%	144.83%	102.72%	-	-
Horiz. %	-40.22%	-32.68%	-34.60%	-29.68%	-6.65%	-2.72%	100.00%	-
DY	4.58	2.55	1.85	0.00	0.00	0.00	0.00	-
YoY %	79.61%	37.84%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	247.57%	137.84%	100.00%	-	-	-	-	-
P/NAPS	2.01	2.07	2.05	2.17	2.51	2.75	3.03	-23.91%
YoY %	-2.90%	0.98%	-5.53%	-13.55%	-8.73%	-9.24%	-	-
Horiz. %	66.34%	68.32%	67.66%	71.62%	82.84%	90.76%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Price Multiplier on Announcement Date
Date	29/07/09	28/04/09	22/01/09	30/10/08	28/07/08	30/04/08	30/01/08	-
Price	2.77	2.73	2.59	2.58	2.98	3.00	3.20	-
P/RPS	1.01	0.98	1.19	1.61	2.88	5.58	4.96	-65.35%
YoY %	3.06%	-17.65%	-26.09%	-44.10%	-48.39%	12.50%	-	-
Horiz. %	20.36%	19.76%	23.99%	32.46%	58.06%	112.50%	100.00%	-
P/EPS	12.45	14.32	12.99	13.80	68.90	171.55	-4.90	-
YoY %	-13.06%	10.24%	-5.87%	-79.97%	-59.84%	3,601.02%	-	-
Horiz. %	-254.08%	-292.24%	-265.10%	-281.63%	-1,406.12%	-3,501.02%	100.00%	-
EY	8.03	6.98	7.70	7.24	1.45	0.58	-20.43	-
YoY %	15.04%	-9.35%	6.35%	399.31%	150.00%	102.84%	-	-
Horiz. %	-39.30%	-34.17%	-37.69%	-35.44%	-7.10%	-2.84%	100.00%	-
DY	4.29	2.55	1.93	0.00	0.00	0.00	0.00	-
YoY %	68.24%	32.12%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	222.28%	132.12%	100.00%	-	-	-	-	-
P/NAPS	2.15	2.07	1.96	1.90	2.46	2.75	3.17	-22.78%
YoY %	3.86%	5.61%	3.16%	-22.76%	-10.55%	-13.25%	-	-
Horiz. %	67.82%	65.30%	61.83%	59.94%	77.60%	86.75%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos