[ATLAN] YoY Annualized Quarter Result on 30-Nov-2007 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
30-Nov-2007 [#3]
Profit Trend
QoQ- -10.45%
YoY- -87.01%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 718,869 670,625 645,140 122,185 145,648 147,016 119,578 34.82%
PBT 105,250 110,077 76,158 3,662 21,074 25,182 7,769 54.36%
Tax -19,773 -15,658 -17,822 -1,178 -1,945 -1,650 -3,793 31.66%
NP 85,477 94,418 58,336 2,484 19,129 23,532 3,976 66.71%
-
NP to SH 65,741 79,049 59,109 2,484 19,129 23,532 3,976 59.57%
-
Tax Rate 18.79% 14.22% 23.40% 32.17% 9.23% 6.55% 48.82% -
Total Cost 633,392 576,206 586,804 119,701 126,518 123,484 115,602 32.75%
-
Net Worth 345,266 312,866 303,367 198,066 324,400 325,976 174,522 12.03%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div 33,119 45,016 15,321 - - - - -
Div Payout % 50.38% 56.95% 25.92% - - - - -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 345,266 312,866 303,367 198,066 324,400 325,976 174,522 12.03%
NOSH 248,392 225,083 229,823 196,105 193,095 192,885 137,419 10.36%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 11.89% 14.08% 9.04% 2.03% 13.13% 16.01% 3.33% -
ROE 19.04% 25.27% 19.48% 1.25% 5.90% 7.22% 2.28% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 289.41 297.95 280.71 62.31 75.43 76.22 87.02 22.16%
EPS 26.47 35.12 25.72 1.27 9.91 12.20 2.89 44.62%
DPS 13.33 20.00 6.67 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.39 1.32 1.01 1.68 1.69 1.27 1.51%
Adjusted Per Share Value based on latest NOSH - 197,916
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 283.31 264.29 254.25 48.15 57.40 57.94 47.13 34.82%
EPS 25.91 31.15 23.29 0.98 7.54 9.27 1.57 59.52%
DPS 13.05 17.74 6.04 0.00 0.00 0.00 0.00 -
NAPS 1.3607 1.233 1.1956 0.7806 1.2785 1.2847 0.6878 12.03%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 3.15 2.77 2.70 3.06 2.13 2.18 2.30 -
P/RPS 1.09 0.93 0.96 4.91 2.82 2.86 2.64 -13.70%
P/EPS 11.90 7.89 10.50 241.58 21.50 17.87 79.49 -27.12%
EY 8.40 12.68 9.53 0.41 4.65 5.60 1.26 37.16%
DY 4.23 7.22 2.47 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.99 2.05 3.03 1.27 1.29 1.81 3.84%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 26/01/11 27/01/10 22/01/09 30/01/08 31/01/07 14/02/06 31/01/05 -
Price 3.25 2.88 2.59 3.20 2.22 2.16 2.16 -
P/RPS 1.12 0.97 0.92 5.14 2.94 2.83 2.48 -12.40%
P/EPS 12.28 8.20 10.07 252.63 22.41 17.70 74.65 -25.96%
EY 8.14 12.19 9.93 0.40 4.46 5.65 1.34 35.06%
DY 4.10 6.94 2.57 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.07 1.96 3.17 1.32 1.28 1.70 5.46%

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