[ATLAN] QoQ TTM Result on 31-May-2005 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-May-2005 [#1]
Profit Trend
QoQ- 16.92%
YoY- -8.99%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 148,655 149,972 146,331 136,664 129,395 117,612 116,398 17.76%
PBT 15,381 23,167 21,836 12,055 10,107 8,727 11,223 23.45%
Tax -2,343 -2,762 -3,702 -4,059 -3,268 -4,497 -3,926 -29.18%
NP 13,038 20,405 18,134 7,996 6,839 4,230 7,297 47.40%
-
NP to SH 14,138 21,505 15,277 7,996 6,839 4,230 7,297 55.60%
-
Tax Rate 15.23% 11.92% 16.95% 33.67% 32.33% 51.53% 34.98% -
Total Cost 135,617 129,567 128,197 128,668 122,556 113,382 109,101 15.65%
-
Net Worth 320,311 325,515 248,768 247,563 248,602 815,975 184,228 44.73%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div 7,672 3,655 3,655 3,655 3,655 1,991 3,410 71.95%
Div Payout % 54.27% 17.00% 23.93% 45.72% 53.46% 47.08% 46.74% -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 320,311 325,515 248,768 247,563 248,602 815,975 184,228 44.73%
NOSH 191,803 192,612 192,843 193,409 182,796 642,500 157,460 14.09%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 8.77% 13.61% 12.39% 5.85% 5.29% 3.60% 6.27% -
ROE 4.41% 6.61% 6.14% 3.23% 2.75% 0.52% 3.96% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 77.50 77.86 75.88 70.66 70.79 18.31 73.92 3.21%
EPS 7.37 11.16 7.92 4.13 3.74 0.66 4.63 36.44%
DPS 4.00 1.90 1.90 1.89 2.00 0.31 2.17 50.50%
NAPS 1.67 1.69 1.29 1.28 1.36 1.27 1.17 26.85%
Adjusted Per Share Value based on latest NOSH - 193,409
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 58.61 59.13 57.69 53.88 51.01 46.37 45.89 17.76%
EPS 5.57 8.48 6.02 3.15 2.70 1.67 2.88 55.41%
DPS 3.02 1.44 1.44 1.44 1.44 0.79 1.34 72.15%
NAPS 1.2628 1.2833 0.9808 0.976 0.9801 3.2169 0.7263 44.73%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 2.24 2.18 2.19 2.17 2.17 2.30 2.29 -
P/RPS 2.89 2.80 2.89 3.07 3.07 12.56 3.10 -4.58%
P/EPS 30.39 19.53 27.64 52.49 58.00 349.35 49.42 -27.75%
EY 3.29 5.12 3.62 1.91 1.72 0.29 2.02 38.55%
DY 1.79 0.87 0.87 0.87 0.92 0.13 0.95 52.72%
P/NAPS 1.34 1.29 1.70 1.70 1.60 1.81 1.96 -22.44%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 27/04/06 14/02/06 24/10/05 25/07/05 29/04/05 31/01/05 29/10/04 -
Price 2.13 2.16 2.18 2.25 2.17 2.16 2.28 -
P/RPS 2.75 2.77 2.87 3.18 3.07 11.80 3.08 -7.29%
P/EPS 28.90 19.35 27.52 54.42 58.00 328.09 49.20 -29.93%
EY 3.46 5.17 3.63 1.84 1.72 0.30 2.03 42.82%
DY 1.88 0.88 0.87 0.84 0.92 0.14 0.95 57.82%
P/NAPS 1.28 1.28 1.69 1.76 1.60 1.70 1.95 -24.52%

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