[ATLAN] YoY Annualized Quarter Result on 31-Aug-2006 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-Aug-2006 [#2]
Profit Trend
QoQ- 88.87%
YoY- 11.18%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 640,668 642,180 122,612 161,400 148,880 115,004 96,802 36.98%
PBT 122,870 95,224 4,310 28,068 33,148 9,692 11,310 48.76%
Tax -16,200 -20,072 -1,536 -2,102 -1,878 -3,214 -3,088 31.78%
NP 106,670 75,152 2,774 25,966 31,270 6,478 8,222 53.22%
-
NP to SH 93,864 81,826 2,774 25,966 23,354 6,478 8,222 50.00%
-
Tax Rate 13.18% 21.08% 35.64% 7.49% 5.67% 33.16% 27.30% -
Total Cost 533,998 567,028 119,838 135,434 117,610 108,526 88,580 34.86%
-
Net Worth 278,427 313,650 197,305 329,880 248,980 170,704 161,910 9.44%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div 24,036 - - - - - - -
Div Payout % 25.61% - - - - - - -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 278,427 313,650 197,305 329,880 248,980 170,704 161,910 9.44%
NOSH 200,307 230,625 195,352 192,912 193,008 145,900 126,492 7.95%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 16.65% 11.70% 2.26% 16.09% 21.00% 5.63% 8.49% -
ROE 33.71% 26.09% 1.41% 7.87% 9.38% 3.79% 5.08% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 319.84 278.45 62.76 83.66 77.14 78.82 76.53 26.88%
EPS 46.86 32.58 1.42 13.46 12.10 4.44 6.50 38.94%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.36 1.01 1.71 1.29 1.17 1.28 1.38%
Adjusted Per Share Value based on latest NOSH - 192,828
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 252.58 253.18 48.34 63.63 58.70 45.34 38.16 36.98%
EPS 37.01 32.26 1.09 10.24 9.21 2.55 3.24 50.01%
DPS 9.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0977 1.2366 0.7779 1.3005 0.9816 0.673 0.6383 9.44%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 -
Price 2.82 2.95 2.98 2.15 2.19 2.29 2.28 -
P/RPS 0.88 1.06 4.75 2.57 2.84 2.91 2.98 -18.38%
P/EPS 6.02 8.31 209.86 15.97 18.10 51.58 35.08 -25.43%
EY 16.62 12.03 0.48 6.26 5.53 1.94 2.85 34.12%
DY 4.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.17 2.95 1.26 1.70 1.96 1.78 2.21%
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/10/09 30/10/08 31/10/07 30/10/06 24/10/05 29/10/04 31/10/03 -
Price 2.90 2.58 3.22 2.13 2.18 2.28 2.98 -
P/RPS 0.91 0.93 5.13 2.55 2.83 2.89 3.89 -21.48%
P/EPS 6.19 7.27 226.76 15.82 18.02 51.35 45.85 -28.35%
EY 16.16 13.75 0.44 6.32 5.55 1.95 2.18 39.59%
DY 4.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.90 3.19 1.25 1.69 1.95 2.33 -1.79%

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