[ATLAN] QoQ TTM Result on 31-May-2010 [#1]

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
TTM Result
Revenue	744,789	734,073	729,081	715,474	697,890	669,176	649,306	9.60%
YoY %	1.46%	0.68%	1.90%	2.52%	4.29%	3.06%	-	-
Horiz. %	114.71%	113.06%	112.29%	110.19%	107.48%	103.06%	100.00%	-
PBT	73,700	108,880	110,219	124,738	112,499	85,435	73,820	-0.10%
YoY %	-32.31%	-1.21%	-11.64%	10.88%	31.68%	15.73%	-	-
Horiz. %	99.84%	147.49%	149.31%	168.98%	152.40%	115.73%	100.00%	-
Tax	-23,435	-14,458	-12,054	-10,832	-11,372	-14,052	-13,740	42.89%
YoY %	-62.09%	-19.94%	-11.28%	4.75%	19.07%	-2.27%	-	-
Horiz. %	170.56%	105.23%	87.73%	78.84%	82.77%	102.27%	100.00%	-
NP	50,265	94,422	98,165	113,906	101,127	71,383	60,080	-11.24%
YoY %	-46.77%	-3.81%	-13.82%	12.64%	41.67%	18.81%	-	-
Horiz. %	83.66%	157.16%	163.39%	189.59%	168.32%	118.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,181	75,380	78,487	94,377	85,361	59,426	50,490	-29.10%
YoY %	-59.96%	-3.96%	-16.84%	10.56%	43.64%	17.70%	-	-
Horiz. %	59.78%	149.30%	155.45%	186.92%	169.07%	117.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.80%	13.28%	10.94%	8.68%	10.11%	16.45%	18.61%	-
YoY %	139.46%	21.39%	26.04%	-14.14%	-38.54%	-11.61%	-	-
Horiz. %	170.88%	71.36%	58.79%	46.64%	54.33%	88.39%	100.00%	-
Total Cost	694,524	639,651	630,916	601,568	596,763	597,793	589,226	11.61%
YoY %	8.58%	1.38%	4.88%	0.81%	-0.17%	1.45%	-	-
Horiz. %	117.87%	108.56%	107.08%	102.09%	101.28%	101.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	133,629	350,264	352,759	322,773	311,457	305,577	203,194	-24.43%
YoY %	-61.85%	-0.71%	9.29%	3.63%	1.92%	50.39%	-	-
Horiz. %	65.76%	172.38%	173.61%	158.85%	153.28%	150.39%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Dividend
Div	42,847	38,838	46,024	35,457	47,253	38,279	30,040	26.79%
YoY %	10.32%	-15.61%	29.80%	-24.96%	23.44%	27.43%	-	-
Horiz. %	142.63%	129.29%	153.21%	118.03%	157.30%	127.43%	100.00%	-
Div Payout %	141.97%	51.52%	58.64%	37.57%	55.36%	64.41%	59.50%	-
YoY %	175.56%	-12.14%	56.08%	-32.14%	-14.05%	8.25%	-	-
Horiz. %	238.61%	86.59%	98.55%	63.14%	93.04%	108.25%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Equity
Net Worth	133,629	350,264	352,759	322,773	311,457	305,577	203,194	-24.43%
YoY %	-61.85%	-0.71%	9.29%	3.63%	1.92%	50.39%	-	-
Horiz. %	65.76%	172.38%	173.61%	158.85%	153.28%	150.39%	100.00%	-
NOSH	252,131	251,989	251,971	240,875	227,340	219,839	203,194	15.51%
YoY %	0.06%	0.01%	4.61%	5.95%	3.41%	8.19%	-	-
Horiz. %	124.08%	124.01%	124.01%	118.54%	111.88%	108.19%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Ratio Analysis
NP Margin	6.75%	12.86%	13.46%	15.92%	14.49%	10.67%	9.25%	-
YoY %	-47.51%	-4.46%	-15.45%	9.87%	35.80%	15.35%	-	-
Horiz. %	72.97%	139.03%	145.51%	172.11%	156.65%	115.35%	100.00%	-
ROE	22.59%	21.52%	22.25%	29.24%	27.41%	19.45%	24.85%	-
YoY %	4.97%	-3.28%	-23.91%	6.68%	40.93%	-21.73%	-	-
Horiz. %	90.91%	86.60%	89.54%	117.67%	110.30%	78.27%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Per Share
RPS	295.40	291.31	289.35	297.03	306.98	304.39	319.55	-5.11%
YoY %	1.40%	0.68%	-2.59%	-3.24%	0.85%	-4.74%	-	-
Horiz. %	92.44%	91.16%	90.55%	92.95%	96.07%	95.26%	100.00%	-
EPS	11.97	29.91	31.15	39.18	37.55	27.03	24.85	-38.63%
YoY %	-59.98%	-3.98%	-20.50%	4.34%	38.92%	8.77%	-	-
Horiz. %	48.17%	120.36%	125.35%	157.67%	151.11%	108.77%	100.00%	-
DPS	16.99	15.41	18.27	14.72	20.79	17.41	14.78	9.76%
YoY %	10.25%	-15.65%	24.12%	-29.20%	19.41%	17.79%	-	-
Horiz. %	114.95%	104.26%	123.61%	99.59%	140.66%	117.79%	100.00%	-
NAPS	0.53	1.39	1.40	1.34	1.37	1.39	1.00	-34.58%
YoY %	-61.87%	-0.71%	4.48%	-2.19%	-1.44%	39.00%	-	-
Horiz. %	53.00%	139.00%	140.00%	134.00%	137.00%	139.00%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Adjusted Per Share Value based on latest NOSH - 240,875
RPS	293.63	289.40	287.44	282.07	275.14	263.82	255.99	9.60%
YoY %	1.46%	0.68%	1.90%	2.52%	4.29%	3.06%	-	-
Horiz. %	114.70%	113.05%	112.29%	110.19%	107.48%	103.06%	100.00%	-
EPS	11.90	29.72	30.94	37.21	33.65	23.43	19.91	-29.11%
YoY %	-59.96%	-3.94%	-16.85%	10.58%	43.62%	17.68%	-	-
Horiz. %	59.77%	149.27%	155.40%	186.89%	169.01%	117.68%	100.00%	-
DPS	16.89	15.31	18.14	13.98	18.63	15.09	11.84	26.80%
YoY %	10.32%	-15.60%	29.76%	-24.96%	23.46%	27.45%	-	-
Horiz. %	142.65%	129.31%	153.21%	118.07%	157.35%	127.45%	100.00%	-
NAPS	0.5268	1.3809	1.3907	1.2725	1.2279	1.2047	0.8011	-24.43%
YoY %	-61.85%	-0.70%	9.29%	3.63%	1.93%	50.38%	-	-
Horiz. %	65.76%	172.38%	173.60%	158.84%	153.28%	150.38%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	30/11/09	28/08/09	-
Price	3.32	3.15	3.18	3.25	3.05	2.77	2.82	-
P/RPS	1.12	1.08	1.10	1.09	0.99	0.91	0.88	17.49%
YoY %	3.70%	-1.82%	0.92%	10.10%	8.79%	3.41%	-	-
Horiz. %	127.27%	122.73%	125.00%	123.86%	112.50%	103.41%	100.00%	-
P/EPS	27.74	10.53	10.21	8.29	8.12	10.25	11.35	81.74%
YoY %	163.44%	3.13%	23.16%	2.09%	-20.78%	-9.69%	-	-
Horiz. %	244.41%	92.78%	89.96%	73.04%	71.54%	90.31%	100.00%	-
EY	3.61	9.50	9.80	12.06	12.31	9.76	8.81	-44.92%
YoY %	-62.00%	-3.06%	-18.74%	-2.03%	26.13%	10.78%	-	-
Horiz. %	40.98%	107.83%	111.24%	136.89%	139.73%	110.78%	100.00%	-
DY	5.12	4.89	5.74	4.53	6.81	6.29	5.24	-1.53%
YoY %	4.70%	-14.81%	26.71%	-33.48%	8.27%	20.04%	-	-
Horiz. %	97.71%	93.32%	109.54%	86.45%	129.96%	120.04%	100.00%	-
P/NAPS	6.26	2.27	2.27	2.43	2.23	1.99	2.82	70.41%
YoY %	175.77%	0.00%	-6.58%	8.97%	12.06%	-29.43%	-	-
Horiz. %	221.99%	80.50%	80.50%	86.17%	79.08%	70.57%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Price Multiplier on Announcement Date
Date	29/04/11	26/01/11	27/10/10	22/06/10	28/04/10	27/01/10	28/10/09	-
Price	3.37	3.25	3.19	3.20	3.38	2.88	2.90	-
P/RPS	1.14	1.12	1.10	1.08	1.10	0.95	0.91	16.25%
YoY %	1.79%	1.82%	1.85%	-1.82%	15.79%	4.40%	-	-
Horiz. %	125.27%	123.08%	120.88%	118.68%	120.88%	104.40%	100.00%	-
P/EPS	28.15	10.86	10.24	8.17	9.00	10.65	11.67	80.15%
YoY %	159.21%	6.05%	25.34%	-9.22%	-15.49%	-8.74%	-	-
Horiz. %	241.22%	93.06%	87.75%	70.01%	77.12%	91.26%	100.00%	-
EY	3.55	9.20	9.76	12.24	11.11	9.39	8.57	-44.52%
YoY %	-61.41%	-5.74%	-20.26%	10.17%	18.32%	9.57%	-	-
Horiz. %	41.42%	107.35%	113.89%	142.82%	129.64%	109.57%	100.00%	-
DY	5.04	4.74	5.73	4.60	6.15	6.05	5.10	-0.78%
YoY %	6.33%	-17.28%	24.57%	-25.20%	1.65%	18.63%	-	-
Horiz. %	98.82%	92.94%	112.35%	90.20%	120.59%	118.63%	100.00%	-
P/NAPS	6.36	2.34	2.28	2.39	2.47	2.07	2.90	69.04%
YoY %	171.79%	2.63%	-4.60%	-3.24%	19.32%	-28.62%	-	-
Horiz. %	219.31%	80.69%	78.62%	82.41%	85.17%	71.38%	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