[ATIS] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- -38.63%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 920,450 750,159 451,445 529,104 454,243 406,627 362,410 14.79%
PBT 34,306 80,202 60,526 37,488 30,353 30,775 34,763 -0.19%
Tax -15,138 -12,385 -4,578 -9,872 -9,015 -7,666 -11,610 4.00%
NP 19,168 67,817 55,948 27,616 21,338 23,109 23,153 -2.75%
-
NP to SH 15,254 24,854 53,399 27,093 20,888 22,175 23,153 -5.98%
-
Tax Rate 44.13% 15.44% 7.56% 26.33% 29.70% 24.91% 33.40% -
Total Cost 901,282 682,342 395,497 501,488 432,905 383,518 339,257 15.55%
-
Net Worth 321,523 309,703 264,173 198,530 169,936 154,031 125,451 14.94%
Dividend
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - 7,939 11,909 -
Div Payout % - - - - - 35.81% 51.44% -
Equity
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 321,523 309,703 264,173 198,530 169,936 154,031 125,451 14.94%
NOSH 146,814 146,778 146,763 158,824 158,818 158,795 158,799 -1.15%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 2.08% 9.04% 12.39% 5.22% 4.70% 5.68% 6.39% -
ROE 4.74% 8.03% 20.21% 13.65% 12.29% 14.40% 18.46% -
Per Share
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 626.95 511.08 307.60 333.14 286.01 256.07 228.22 16.13%
EPS 10.39 16.96 36.26 17.06 13.15 14.00 14.58 -4.89%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 7.50 -
NAPS 2.19 2.11 1.80 1.25 1.07 0.97 0.79 16.29%
Adjusted Per Share Value based on latest NOSH - 147,058
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 627.53 511.43 307.78 360.73 309.69 277.23 247.08 14.79%
EPS 10.40 16.94 36.41 18.47 14.24 15.12 15.78 -5.98%
DPS 0.00 0.00 0.00 0.00 0.00 5.41 8.12 -
NAPS 2.192 2.1115 1.8011 1.3535 1.1586 1.0501 0.8553 14.94%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.20 1.05 0.99 1.29 0.75 0.79 1.60 -
P/RPS 0.19 0.21 0.32 0.39 0.26 0.31 0.70 -17.55%
P/EPS 11.55 6.20 2.72 7.56 5.70 5.66 10.97 0.76%
EY 8.66 16.13 36.75 13.22 17.54 17.68 9.11 -0.74%
DY 0.00 0.00 0.00 0.00 0.00 6.33 4.69 -
P/NAPS 0.55 0.50 0.55 1.03 0.70 0.81 2.03 -17.57%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/05/08 30/05/07 26/05/06 27/05/05 -
Price 1.21 1.06 0.95 1.41 0.77 0.79 1.31 -
P/RPS 0.19 0.21 0.31 0.42 0.27 0.31 0.57 -15.00%
P/EPS 11.65 6.26 2.61 8.27 5.85 5.66 8.98 3.92%
EY 8.59 15.97 38.30 12.10 17.08 17.68 11.13 -3.76%
DY 0.00 0.00 0.00 0.00 0.00 6.33 5.73 -
P/NAPS 0.55 0.50 0.53 1.13 0.72 0.81 1.66 -15.08%

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