[ATLAN] YoY Annualized Quarter Result on 28-Feb-2009 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- -24.76%
YoY- 1140.5%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 722,040 744,789 697,890 650,062 110,155 145,378 148,655 30.10%
PBT 158,970 73,700 112,500 59,997 4,636 -117,606 15,382 47.53%
Tax -30,066 -23,435 -9,372 -15,675 -1,051 718 -1,243 69.97%
NP 128,904 50,265 103,128 44,322 3,585 -116,888 14,139 44.48%
-
NP to SH 115,359 30,182 87,362 44,472 3,585 -166,888 14,139 41.84%
-
Tax Rate 18.91% 31.80% 8.33% 26.13% 22.67% - 8.08% -
Total Cost 593,136 694,524 594,762 605,740 106,570 262,266 134,516 28.02%
-
Net Worth 383,045 314,103 311,391 303,218 217,872 192,329 322,570 2.90%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div 35,280 42,379 33,846 16,079 - - 7,726 28.77%
Div Payout % 30.58% 140.41% 38.74% 36.16% - - 54.64% -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 383,045 314,103 311,391 303,218 217,872 192,329 322,570 2.90%
NOSH 252,003 249,288 225,646 229,710 198,066 192,329 193,155 4.52%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 17.85% 6.75% 14.78% 6.82% 3.25% -80.40% 9.51% -
ROE 30.12% 9.61% 28.06% 14.67% 1.65% -86.77% 4.38% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 286.52 298.77 309.28 282.99 55.62 75.59 76.96 24.46%
EPS 45.78 12.11 38.72 19.36 1.81 -60.77 7.32 35.69%
DPS 14.00 17.00 15.00 7.00 0.00 0.00 4.00 23.19%
NAPS 1.52 1.26 1.38 1.32 1.10 1.00 1.67 -1.55%
Adjusted Per Share Value based on latest NOSH - 233,333
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 284.66 293.63 275.14 256.28 43.43 57.31 58.61 30.10%
EPS 45.48 11.90 34.44 17.53 1.41 -65.79 5.57 41.85%
DPS 13.91 16.71 13.34 6.34 0.00 0.00 3.05 28.74%
NAPS 1.5101 1.2383 1.2276 1.1954 0.859 0.7582 1.2717 2.90%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 3.58 3.32 3.05 2.73 3.00 2.55 2.24 -
P/RPS 1.25 1.11 0.99 0.96 5.39 3.37 2.91 -13.12%
P/EPS 7.82 27.42 7.88 14.10 165.75 -2.94 30.60 -20.32%
EY 12.79 3.65 12.69 7.09 0.60 -34.03 3.27 25.49%
DY 3.91 5.12 4.92 2.56 0.00 0.00 1.79 13.89%
P/NAPS 2.36 2.63 2.21 2.07 2.73 2.55 1.34 9.88%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 30/04/12 29/04/11 28/04/10 28/04/09 30/04/08 27/04/07 27/04/06 -
Price 4.20 3.37 3.38 2.73 3.00 2.56 2.13 -
P/RPS 1.47 1.13 1.09 0.96 5.39 3.39 2.77 -10.01%
P/EPS 9.17 27.83 8.73 14.10 165.75 -2.95 29.10 -17.49%
EY 10.90 3.59 11.45 7.09 0.60 -33.90 3.44 21.17%
DY 3.33 5.04 4.44 2.56 0.00 0.00 1.88 9.98%
P/NAPS 2.76 2.67 2.45 2.07 2.73 2.56 1.28 13.64%

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