[ATLAN] QoQ TTM Result on 31-Aug-2010 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-Aug-2010 [#2]
Profit Trend
QoQ- -16.84%
YoY- 55.45%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 746,119 744,789 734,073 729,081 715,474 697,890 669,176 7.53%
PBT 148,396 73,700 108,880 110,219 124,738 112,499 85,435 44.54%
Tax -34,253 -23,435 -14,458 -12,054 -10,832 -11,372 -14,052 81.22%
NP 114,143 50,265 94,422 98,165 113,906 101,127 71,383 36.78%
-
NP to SH 98,208 30,181 75,380 78,487 94,377 85,361 59,426 39.82%
-
Tax Rate 23.08% 31.80% 13.28% 10.94% 8.68% 10.11% 16.45% -
Total Cost 631,976 694,524 639,651 630,916 601,568 596,763 597,793 3.78%
-
Net Worth 395,652 133,629 350,264 352,759 322,773 311,457 305,577 18.81%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div 42,847 42,847 38,838 46,024 35,457 47,253 38,279 7.81%
Div Payout % 43.63% 141.97% 51.52% 58.64% 37.57% 55.36% 64.41% -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 395,652 133,629 350,264 352,759 322,773 311,457 305,577 18.81%
NOSH 252,008 252,131 251,989 251,971 240,875 227,340 219,839 9.54%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 15.30% 6.75% 12.86% 13.46% 15.92% 14.49% 10.67% -
ROE 24.82% 22.59% 21.52% 22.25% 29.24% 27.41% 19.45% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 296.07 295.40 291.31 289.35 297.03 306.98 304.39 -1.83%
EPS 38.97 11.97 29.91 31.15 39.18 37.55 27.03 27.64%
DPS 17.00 16.99 15.41 18.27 14.72 20.79 17.41 -1.57%
NAPS 1.57 0.53 1.39 1.40 1.34 1.37 1.39 8.46%
Adjusted Per Share Value based on latest NOSH - 251,971
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 294.15 293.63 289.40 287.44 282.07 275.14 263.82 7.53%
EPS 38.72 11.90 29.72 30.94 37.21 33.65 23.43 39.82%
DPS 16.89 16.89 15.31 18.14 13.98 18.63 15.09 7.80%
NAPS 1.5598 0.5268 1.3809 1.3907 1.2725 1.2279 1.2047 18.81%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 3.33 3.32 3.15 3.18 3.25 3.05 2.77 -
P/RPS 1.12 1.12 1.08 1.10 1.09 0.99 0.91 14.86%
P/EPS 8.55 27.74 10.53 10.21 8.29 8.12 10.25 -11.39%
EY 11.70 3.61 9.50 9.80 12.06 12.31 9.76 12.85%
DY 5.11 5.12 4.89 5.74 4.53 6.81 6.29 -12.94%
P/NAPS 2.12 6.26 2.27 2.27 2.43 2.23 1.99 4.31%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 14/07/11 29/04/11 26/01/11 27/10/10 22/06/10 28/04/10 27/01/10 -
Price 3.32 3.37 3.25 3.19 3.20 3.38 2.88 -
P/RPS 1.12 1.14 1.12 1.10 1.08 1.10 0.95 11.61%
P/EPS 8.52 28.15 10.86 10.24 8.17 9.00 10.65 -13.83%
EY 11.74 3.55 9.20 9.76 12.24 11.11 9.39 16.07%
DY 5.12 5.04 4.74 5.73 4.60 6.15 6.05 -10.53%
P/NAPS 2.11 6.36 2.34 2.28 2.39 2.47 2.07 1.28%

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