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

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- -3.78%
YoY- 17.12%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 715,474 697,890 669,176 649,306 650,150 650,062 502,379 26.61%
PBT 124,738 112,499 85,435 73,820 71,623 59,997 59,010 64.78%
Tax -10,832 -11,372 -14,052 -13,740 -13,203 -15,675 -13,535 -13.81%
NP 113,906 101,127 71,383 60,080 58,420 44,322 45,475 84.54%
-
NP to SH 94,377 85,361 59,426 50,490 52,474 44,472 46,055 61.40%
-
Tax Rate 8.68% 10.11% 16.45% 18.61% 18.43% 26.13% 22.94% -
Total Cost 601,568 596,763 597,793 589,226 591,730 605,740 456,904 20.14%
-
Net Worth 322,773 311,457 305,577 203,194 304,311 308,000 304,848 3.88%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 35,457 47,253 38,279 30,040 28,008 16,213 11,547 111.40%
Div Payout % 37.57% 55.36% 64.41% 59.50% 53.38% 36.46% 25.07% -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 322,773 311,457 305,577 203,194 304,311 308,000 304,848 3.88%
NOSH 240,875 227,340 219,839 203,194 235,900 233,333 230,945 2.84%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 15.92% 14.49% 10.67% 9.25% 8.99% 6.82% 9.05% -
ROE 29.24% 27.41% 19.45% 24.85% 17.24% 14.44% 15.11% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 297.03 306.98 304.39 319.55 275.60 278.60 217.53 23.10%
EPS 39.18 37.55 27.03 24.85 22.24 19.06 19.94 56.94%
DPS 14.72 20.79 17.41 14.78 11.87 6.95 5.00 105.54%
NAPS 1.34 1.37 1.39 1.00 1.29 1.32 1.32 1.00%
Adjusted Per Share Value based on latest NOSH - 203,194
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 282.07 275.14 263.82 255.99 256.32 256.28 198.06 26.60%
EPS 37.21 33.65 23.43 19.91 20.69 17.53 18.16 61.39%
DPS 13.98 18.63 15.09 11.84 11.04 6.39 4.55 111.49%
NAPS 1.2725 1.2279 1.2047 0.8011 1.1997 1.2143 1.2018 3.88%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
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%
P/EPS 8.29 8.12 10.25 11.35 11.64 14.32 13.54 -27.91%
EY 12.06 12.31 9.76 8.81 8.59 6.98 7.39 38.65%
DY 4.53 6.81 6.29 5.24 4.58 2.55 1.85 81.76%
P/NAPS 2.43 2.23 1.99 2.82 2.01 2.07 2.05 12.01%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
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%
P/EPS 8.17 9.00 10.65 11.67 12.45 14.32 12.99 -26.61%
EY 12.24 11.11 9.39 8.57 8.03 6.98 7.70 36.24%
DY 4.60 6.15 6.05 5.10 4.29 2.55 1.93 78.52%
P/NAPS 2.39 2.47 2.07 2.90 2.15 2.07 1.96 14.15%

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