[ATLAN] YoY Annualized Quarter Result on 30-Nov-2008 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- -27.76%
YoY- 2279.6%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 703,189 718,869 670,625 645,140 122,185 145,648 147,016 29.78%
PBT 191,458 105,250 110,077 76,158 3,662 21,074 25,182 40.20%
Tax -32,680 -19,773 -15,658 -17,822 -1,178 -1,945 -1,650 64.45%
NP 158,778 85,477 94,418 58,336 2,484 19,129 23,532 37.44%
-
NP to SH 146,140 65,741 79,049 59,109 2,484 19,129 23,532 35.55%
-
Tax Rate 17.07% 18.79% 14.22% 23.40% 32.17% 9.23% 6.55% -
Total Cost 544,410 633,392 576,206 586,804 119,701 126,518 123,484 28.03%
-
Net Worth 403,237 345,266 312,866 303,367 198,066 324,400 325,976 3.60%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div 13,441 33,119 45,016 15,321 - - - -
Div Payout % 9.20% 50.38% 56.95% 25.92% - - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 403,237 345,266 312,866 303,367 198,066 324,400 325,976 3.60%
NOSH 252,023 248,392 225,083 229,823 196,105 193,095 192,885 4.55%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 22.58% 11.89% 14.08% 9.04% 2.03% 13.13% 16.01% -
ROE 36.24% 19.04% 25.27% 19.48% 1.25% 5.90% 7.22% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 279.02 289.41 297.95 280.71 62.31 75.43 76.22 24.13%
EPS 57.99 26.47 35.12 25.72 1.27 9.91 12.20 29.65%
DPS 5.33 13.33 20.00 6.67 0.00 0.00 0.00 -
NAPS 1.60 1.39 1.39 1.32 1.01 1.68 1.69 -0.90%
Adjusted Per Share Value based on latest NOSH - 230,945
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 277.23 283.41 264.39 254.34 48.17 57.42 57.96 29.78%
EPS 57.61 25.92 31.16 23.30 0.98 7.54 9.28 35.54%
DPS 5.30 13.06 17.75 6.04 0.00 0.00 0.00 -
NAPS 1.5897 1.3612 1.2335 1.196 0.7809 1.2789 1.2851 3.60%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 3.05 3.15 2.77 2.70 3.06 2.13 2.18 -
P/RPS 1.09 1.09 0.93 0.96 4.91 2.82 2.86 -14.84%
P/EPS 5.26 11.90 7.89 10.50 241.58 21.50 17.87 -18.43%
EY 19.01 8.40 12.68 9.53 0.41 4.65 5.60 22.58%
DY 1.75 4.23 7.22 2.47 0.00 0.00 0.00 -
P/NAPS 1.91 2.27 1.99 2.05 3.03 1.27 1.29 6.75%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 12/01/12 26/01/11 27/01/10 22/01/09 30/01/08 31/01/07 14/02/06 -
Price 2.96 3.25 2.88 2.59 3.20 2.22 2.16 -
P/RPS 1.06 1.12 0.97 0.92 5.14 2.94 2.83 -15.09%
P/EPS 5.10 12.28 8.20 10.07 252.63 22.41 17.70 -18.72%
EY 19.59 8.14 12.19 9.93 0.40 4.46 5.65 23.01%
DY 1.80 4.10 6.94 2.57 0.00 0.00 0.00 -
P/NAPS 1.85 2.34 2.07 1.96 3.17 1.32 1.28 6.32%

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