[ATLAN] QoQ TTM Result on 31-May-2008 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-May-2008 [#1]
Profit Trend
QoQ- 175.37%
YoY- 108.27%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 650,062 502,379 369,942 235,925 110,158 127,776 125,984 198.90%
PBT 59,997 59,010 50,093 13,765 4,637 -130,666 -129,486 -
Tax -15,675 -13,535 -10,319 -7,172 -1,052 1,293 1,002 -
NP 44,322 45,475 39,774 6,593 3,585 -129,373 -128,484 -
-
NP to SH 44,472 46,055 43,111 9,872 3,585 -129,373 -128,484 -
-
Tax Rate 26.13% 22.94% 20.60% 52.10% 22.69% - - -
Total Cost 605,740 456,904 330,168 229,332 106,573 257,149 254,468 78.37%
-
Net Worth 308,000 304,848 313,702 276,187 223,450 199,895 195,535 35.41%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 16,213 11,547 - - - - - -
Div Payout % 36.46% 25.07% - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 308,000 304,848 313,702 276,187 223,450 199,895 195,535 35.41%
NOSH 233,333 230,945 230,663 228,253 205,000 197,916 193,600 13.26%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 6.82% 9.05% 10.75% 2.79% 3.25% -101.25% -101.98% -
ROE 14.44% 15.11% 13.74% 3.57% 1.60% -64.72% -65.71% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 278.60 217.53 160.38 103.36 53.74 64.56 65.07 163.90%
EPS 19.06 19.94 18.69 4.33 1.75 -65.37 -66.37 -
DPS 6.95 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.36 1.21 1.09 1.01 1.01 19.55%
Adjusted Per Share Value based on latest NOSH - 228,253
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 256.28 198.06 145.85 93.01 43.43 50.37 49.67 198.89%
EPS 17.53 18.16 17.00 3.89 1.41 -51.00 -50.65 -
DPS 6.39 4.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2143 1.2018 1.2368 1.0889 0.8809 0.7881 0.7709 35.41%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 2.73 2.70 2.95 3.04 3.00 3.06 2.98 -
P/RPS 0.98 1.24 1.84 2.94 5.58 4.74 4.58 -64.25%
P/EPS 14.32 13.54 15.78 70.29 171.55 -4.68 -4.49 -
EY 6.98 7.39 6.34 1.42 0.58 -21.36 -22.27 -
DY 2.55 1.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.05 2.17 2.51 2.75 3.03 2.95 -21.05%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 28/04/09 22/01/09 30/10/08 28/07/08 30/04/08 30/01/08 31/10/07 -
Price 2.73 2.59 2.58 2.98 3.00 3.20 3.22 -
P/RPS 0.98 1.19 1.61 2.88 5.58 4.96 4.95 -66.06%
P/EPS 14.32 12.99 13.80 68.90 171.55 -4.90 -4.85 -
EY 6.98 7.70 7.24 1.45 0.58 -20.43 -20.61 -
DY 2.55 1.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.96 1.90 2.46 2.75 3.17 3.19 -25.06%

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