[ATLAN] QoQ TTM Result on 31-Aug-2009 [#2]

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
TTM Result
Revenue	715,474	697,890	669,176	649,306	650,150	650,062	502,379	26.61%
YoY %	2.52%	4.29%	3.06%	-0.13%	0.01%	29.40%	-	-
Horiz. %	142.42%	138.92%	133.20%	129.25%	129.41%	129.40%	100.00%	-
PBT	124,738	112,499	85,435	73,820	71,623	59,997	59,010	64.78%
YoY %	10.88%	31.68%	15.73%	3.07%	19.38%	1.67%	-	-
Horiz. %	211.38%	190.64%	144.78%	125.10%	121.37%	101.67%	100.00%	-
Tax	-10,832	-11,372	-14,052	-13,740	-13,203	-15,675	-13,535	-13.81%
YoY %	4.75%	19.07%	-2.27%	-4.07%	15.77%	-15.81%	-	-
Horiz. %	80.03%	84.02%	103.82%	101.51%	97.55%	115.81%	100.00%	-
NP	113,906	101,127	71,383	60,080	58,420	44,322	45,475	84.54%
YoY %	12.64%	41.67%	18.81%	2.84%	31.81%	-2.54%	-	-
Horiz. %	250.48%	222.38%	156.97%	132.12%	128.47%	97.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,377	85,361	59,426	50,490	52,474	44,472	46,055	61.40%
YoY %	10.56%	43.64%	17.70%	-3.78%	17.99%	-3.44%	-	-
Horiz. %	204.92%	185.35%	129.03%	109.63%	113.94%	96.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.68%	10.11%	16.45%	18.61%	18.43%	26.13%	22.94%	-
YoY %	-14.14%	-38.54%	-11.61%	0.98%	-29.47%	13.91%	-	-
Horiz. %	37.84%	44.07%	71.71%	81.12%	80.34%	113.91%	100.00%	-
Total Cost	601,568	596,763	597,793	589,226	591,730	605,740	456,904	20.14%
YoY %	0.81%	-0.17%	1.45%	-0.42%	-2.31%	32.57%	-	-
Horiz. %	131.66%	130.61%	130.84%	128.96%	129.51%	132.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	322,773	311,457	305,577	203,194	304,311	308,000	304,848	3.88%
YoY %	3.63%	1.92%	50.39%	-33.23%	-1.20%	1.03%	-	-
Horiz. %	105.88%	102.17%	100.24%	66.65%	99.82%	101.03%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Dividend
Div	35,457	47,253	38,279	30,040	28,008	16,213	11,547	111.40%
YoY %	-24.96%	23.44%	27.43%	7.26%	72.75%	40.41%	-	-
Horiz. %	307.07%	409.22%	331.51%	260.15%	242.56%	140.41%	100.00%	-
Div Payout %	37.57%	55.36%	64.41%	59.50%	53.38%	36.46%	25.07%	-
YoY %	-32.14%	-14.05%	8.25%	11.46%	46.41%	45.43%	-	-
Horiz. %	149.86%	220.82%	256.92%	237.34%	212.92%	145.43%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Equity
Net Worth	322,773	311,457	305,577	203,194	304,311	308,000	304,848	3.88%
YoY %	3.63%	1.92%	50.39%	-33.23%	-1.20%	1.03%	-	-
Horiz. %	105.88%	102.17%	100.24%	66.65%	99.82%	101.03%	100.00%	-
NOSH	240,875	227,340	219,839	203,194	235,900	233,333	230,945	2.84%
YoY %	5.95%	3.41%	8.19%	-13.86%	1.10%	1.03%	-	-
Horiz. %	104.30%	98.44%	95.19%	87.98%	102.15%	101.03%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Ratio Analysis
NP Margin	15.92%	14.49%	10.67%	9.25%	8.99%	6.82%	9.05%	-
YoY %	9.87%	35.80%	15.35%	2.89%	31.82%	-24.64%	-	-
Horiz. %	175.91%	160.11%	117.90%	102.21%	99.34%	75.36%	100.00%	-
ROE	29.24%	27.41%	19.45%	24.85%	17.24%	14.44%	15.11%	-
YoY %	6.68%	40.93%	-21.73%	44.14%	19.39%	-4.43%	-	-
Horiz. %	193.51%	181.40%	128.72%	164.46%	114.10%	95.57%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Per Share
RPS	297.03	306.98	304.39	319.55	275.60	278.60	217.53	23.10%
YoY %	-3.24%	0.85%	-4.74%	15.95%	-1.08%	28.07%	-	-
Horiz. %	136.55%	141.12%	139.93%	146.90%	126.70%	128.07%	100.00%	-
EPS	39.18	37.55	27.03	24.85	22.24	19.06	19.94	56.94%
YoY %	4.34%	38.92%	8.77%	11.74%	16.68%	-4.41%	-	-
Horiz. %	196.49%	188.31%	135.56%	124.62%	111.53%	95.59%	100.00%	-
DPS	14.72	20.79	17.41	14.78	11.87	6.95	5.00	105.54%
YoY %	-29.20%	19.41%	17.79%	24.52%	70.79%	39.00%	-	-
Horiz. %	294.40%	415.80%	348.20%	295.60%	237.40%	139.00%	100.00%	-
NAPS	1.34	1.37	1.39	1.00	1.29	1.32	1.32	1.00%
YoY %	-2.19%	-1.44%	39.00%	-22.48%	-2.27%	0.00%	-	-
Horiz. %	101.52%	103.79%	105.30%	75.76%	97.73%	100.00%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 203,194
RPS	282.07	275.14	263.82	255.99	256.32	256.28	198.06	26.60%
YoY %	2.52%	4.29%	3.06%	-0.13%	0.02%	29.40%	-	-
Horiz. %	142.42%	138.92%	133.20%	129.25%	129.42%	129.40%	100.00%	-
EPS	37.21	33.65	23.43	19.91	20.69	17.53	18.16	61.39%
YoY %	10.58%	43.62%	17.68%	-3.77%	18.03%	-3.47%	-	-
Horiz. %	204.90%	185.30%	129.02%	109.64%	113.93%	96.53%	100.00%	-
DPS	13.98	18.63	15.09	11.84	11.04	6.39	4.55	111.49%
YoY %	-24.96%	23.46%	27.45%	7.25%	72.77%	40.44%	-	-
Horiz. %	307.25%	409.45%	331.65%	260.22%	242.64%	140.44%	100.00%	-
NAPS	1.2725	1.2279	1.2047	0.8011	1.1997	1.2143	1.2018	3.88%
YoY %	3.63%	1.93%	50.38%	-33.22%	-1.20%	1.04%	-	-
Horiz. %	105.88%	102.17%	100.24%	66.66%	99.83%	101.04%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/10	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	-
Price	3.25	3.05	2.77	2.82	2.59	2.73	2.70	-
P/RPS	1.09	0.99	0.91	0.88	0.94	0.98	1.24	-8.24%
YoY %	10.10%	8.79%	3.41%	-6.38%	-4.08%	-20.97%	-	-
Horiz. %	87.90%	79.84%	73.39%	70.97%	75.81%	79.03%	100.00%	-
P/EPS	8.29	8.12	10.25	11.35	11.64	14.32	13.54	-27.91%
YoY %	2.09%	-20.78%	-9.69%	-2.49%	-18.72%	5.76%	-	-
Horiz. %	61.23%	59.97%	75.70%	83.83%	85.97%	105.76%	100.00%	-
EY	12.06	12.31	9.76	8.81	8.59	6.98	7.39	38.65%
YoY %	-2.03%	26.13%	10.78%	2.56%	23.07%	-5.55%	-	-
Horiz. %	163.19%	166.58%	132.07%	119.22%	116.24%	94.45%	100.00%	-
DY	4.53	6.81	6.29	5.24	4.58	2.55	1.85	81.76%
YoY %	-33.48%	8.27%	20.04%	14.41%	79.61%	37.84%	-	-
Horiz. %	244.86%	368.11%	340.00%	283.24%	247.57%	137.84%	100.00%	-
P/NAPS	2.43	2.23	1.99	2.82	2.01	2.07	2.05	12.01%
YoY %	8.97%	12.06%	-29.43%	40.30%	-2.90%	0.98%	-	-
Horiz. %	118.54%	108.78%	97.07%	137.56%	98.05%	100.98%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Price Multiplier on Announcement Date
Date	22/06/10	28/04/10	27/01/10	28/10/09	29/07/09	28/04/09	22/01/09	-
Price	3.20	3.38	2.88	2.90	2.77	2.73	2.59	-
P/RPS	1.08	1.10	0.95	0.91	1.01	0.98	1.19	-6.26%
YoY %	-1.82%	15.79%	4.40%	-9.90%	3.06%	-17.65%	-	-
Horiz. %	90.76%	92.44%	79.83%	76.47%	84.87%	82.35%	100.00%	-
P/EPS	8.17	9.00	10.65	11.67	12.45	14.32	12.99	-26.61%
YoY %	-9.22%	-15.49%	-8.74%	-6.27%	-13.06%	10.24%	-	-
Horiz. %	62.89%	69.28%	81.99%	89.84%	95.84%	110.24%	100.00%	-
EY	12.24	11.11	9.39	8.57	8.03	6.98	7.70	36.24%
YoY %	10.17%	18.32%	9.57%	6.72%	15.04%	-9.35%	-	-
Horiz. %	158.96%	144.29%	121.95%	111.30%	104.29%	90.65%	100.00%	-
DY	4.60	6.15	6.05	5.10	4.29	2.55	1.93	78.52%
YoY %	-25.20%	1.65%	18.63%	18.88%	68.24%	32.12%	-	-
Horiz. %	238.34%	318.65%	313.47%	264.25%	222.28%	132.12%	100.00%	-
P/NAPS	2.39	2.47	2.07	2.90	2.15	2.07	1.96	14.15%
YoY %	-3.24%	19.32%	-28.62%	34.88%	3.86%	5.61%	-	-
Horiz. %	121.94%	126.02%	105.61%	147.96%	109.69%	105.61%	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