[ATLAN] YoY Annualized Quarter Result on 30-Nov-2005 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
14-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#3]
Profit Trend
QoQ- 0.76%
YoY- 491.85%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 645,140 122,185 145,648 147,016 119,578 105,825 41,050 58.20%
PBT 76,158 3,662 21,074 25,182 7,769 12,176 3,740 65.17%
Tax -17,822 -1,178 -1,945 -1,650 -3,793 -2,949 -1,205 56.60%
NP 58,336 2,484 19,129 23,532 3,976 9,226 2,534 68.58%
-
NP to SH 59,109 2,484 19,129 23,532 3,976 9,226 2,534 68.95%
-
Tax Rate 23.40% 32.17% 9.23% 6.55% 48.82% 24.22% 32.22% -
Total Cost 586,804 119,701 126,518 123,484 115,602 96,598 38,516 57.38%
-
Net Worth 303,367 198,066 324,400 325,976 174,522 147,626 21,879 54.93%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div 15,321 - - - - 1,757 - -
Div Payout % 25.92% - - - - 19.05% - -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 303,367 198,066 324,400 325,976 174,522 147,626 21,879 54.93%
NOSH 229,823 196,105 193,095 192,885 137,419 131,809 17,933 52.91%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 9.04% 2.03% 13.13% 16.01% 3.33% 8.72% 6.17% -
ROE 19.48% 1.25% 5.90% 7.22% 2.28% 6.25% 11.58% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 280.71 62.31 75.43 76.22 87.02 80.29 228.90 3.45%
EPS 25.72 1.27 9.91 12.20 2.89 7.00 14.13 10.48%
DPS 6.67 0.00 0.00 0.00 0.00 1.33 0.00 -
NAPS 1.32 1.01 1.68 1.69 1.27 1.12 1.22 1.32%
Adjusted Per Share Value based on latest NOSH - 192,612
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 254.34 48.17 57.42 57.96 47.14 41.72 16.18 58.20%
EPS 23.30 0.98 7.54 9.28 1.57 3.64 1.00 68.92%
DPS 6.04 0.00 0.00 0.00 0.00 0.69 0.00 -
NAPS 1.196 0.7809 1.2789 1.2851 0.688 0.582 0.0863 54.92%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 2.70 3.06 2.13 2.18 2.30 2.38 4.10 -
P/RPS 0.96 4.91 2.82 2.86 2.64 2.96 1.79 -9.85%
P/EPS 10.50 241.58 21.50 17.87 79.49 34.00 29.01 -15.56%
EY 9.53 0.41 4.65 5.60 1.26 2.94 3.45 18.43%
DY 2.47 0.00 0.00 0.00 0.00 0.56 0.00 -
P/NAPS 2.05 3.03 1.27 1.29 1.81 2.13 3.36 -7.89%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 22/01/09 30/01/08 31/01/07 14/02/06 31/01/05 27/01/04 21/01/03 -
Price 2.59 3.20 2.22 2.16 2.16 2.22 1.88 -
P/RPS 0.92 5.14 2.94 2.83 2.48 2.77 0.82 1.93%
P/EPS 10.07 252.63 22.41 17.70 74.65 31.71 13.30 -4.52%
EY 9.93 0.40 4.46 5.65 1.34 3.15 7.52 4.73%
DY 2.57 0.00 0.00 0.00 0.00 0.60 0.00 -
P/NAPS 1.96 3.17 1.32 1.28 1.70 1.98 1.54 4.09%

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