[ATIS] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 0.49%
YoY- -5.8%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 750,159 451,445 529,104 454,243 406,627 362,410 289,084 15.15%
PBT 80,202 60,526 37,488 30,353 30,775 34,763 37,845 11.75%
Tax -12,385 -4,578 -9,872 -9,015 -7,666 -11,610 -12,423 -0.04%
NP 67,817 55,948 27,616 21,338 23,109 23,153 25,422 15.63%
-
NP to SH 24,854 53,399 27,093 20,888 22,175 23,153 25,422 -0.33%
-
Tax Rate 15.44% 7.56% 26.33% 29.70% 24.91% 33.40% 32.83% -
Total Cost 682,342 395,497 501,488 432,905 383,518 339,257 263,662 15.11%
-
Net Worth 309,703 264,173 198,530 169,936 154,031 125,451 109,231 16.67%
Dividend
31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - 7,939 11,909 11,703 -
Div Payout % - - - - 35.81% 51.44% 46.04% -
Equity
31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 309,703 264,173 198,530 169,936 154,031 125,451 109,231 16.67%
NOSH 146,778 146,763 158,824 158,818 158,795 158,799 156,045 -0.90%
Ratio Analysis
31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.04% 12.39% 5.22% 4.70% 5.68% 6.39% 8.79% -
ROE 8.03% 20.21% 13.65% 12.29% 14.40% 18.46% 23.27% -
Per Share
31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 511.08 307.60 333.14 286.01 256.07 228.22 185.26 16.20%
EPS 16.96 36.26 17.06 13.15 14.00 14.58 16.30 0.58%
DPS 0.00 0.00 0.00 0.00 5.00 7.50 7.50 -
NAPS 2.11 1.80 1.25 1.07 0.97 0.79 0.70 17.74%
Adjusted Per Share Value based on latest NOSH - 159,016
31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 511.43 307.78 360.73 309.69 277.23 247.08 197.09 15.15%
EPS 16.94 36.41 18.47 14.24 15.12 15.78 17.33 -0.33%
DPS 0.00 0.00 0.00 0.00 5.41 8.12 7.98 -
NAPS 2.1115 1.8011 1.3535 1.1586 1.0501 0.8553 0.7447 16.67%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/12/10 31/12/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.05 0.99 1.29 0.75 0.79 1.60 2.29 -
P/RPS 0.21 0.32 0.39 0.26 0.31 0.70 1.24 -23.11%
P/EPS 6.20 2.72 7.56 5.70 5.66 10.97 14.06 -11.41%
EY 16.13 36.75 13.22 17.54 17.68 9.11 7.11 12.89%
DY 0.00 0.00 0.00 0.00 6.33 4.69 3.28 -
P/NAPS 0.50 0.55 1.03 0.70 0.81 2.03 3.27 -24.26%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 28/02/11 25/02/10 27/05/08 30/05/07 26/05/06 27/05/05 26/05/04 -
Price 1.06 0.95 1.41 0.77 0.79 1.31 2.00 -
P/RPS 0.21 0.31 0.42 0.27 0.31 0.57 1.08 -21.52%
P/EPS 6.26 2.61 8.27 5.85 5.66 8.98 12.28 -9.49%
EY 15.97 38.30 12.10 17.08 17.68 11.13 8.15 10.46%
DY 0.00 0.00 0.00 0.00 6.33 5.73 3.75 -
P/NAPS 0.50 0.53 1.13 0.72 0.81 1.66 2.86 -22.75%

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