[ATLAN] YoY Annualized Quarter Result on 31-Aug-2009 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- 54.46%
YoY- 14.71%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 757,618 699,638 703,050 640,668 642,180 122,612 161,400 29.36%
PBT 93,360 252,004 118,306 122,870 95,224 4,310 28,068 22.15%
Tax -28,628 -38,142 -17,564 -16,200 -20,072 -1,536 -2,102 54.47%
NP 64,732 213,862 100,742 106,670 75,152 2,774 25,966 16.42%
-
NP to SH 50,786 202,542 80,114 93,864 81,826 2,774 25,966 11.81%
-
Tax Rate 30.66% 15.14% 14.85% 13.18% 21.08% 35.64% 7.49% -
Total Cost 692,886 485,776 602,308 533,998 567,028 119,838 135,434 31.23%
-
Net Worth 390,620 403,168 345,106 278,427 313,650 197,305 329,880 2.85%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 111,606 20,158 24,650 24,036 - - - -
Div Payout % 219.76% 9.95% 30.77% 25.61% - - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 390,620 403,168 345,106 278,427 313,650 197,305 329,880 2.85%
NOSH 253,650 251,980 246,504 200,307 230,625 195,352 192,912 4.66%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 8.54% 30.57% 14.33% 16.65% 11.70% 2.26% 16.09% -
ROE 13.00% 50.24% 23.21% 33.71% 26.09% 1.41% 7.87% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 298.69 277.66 285.21 319.84 278.45 62.76 83.66 23.60%
EPS 20.04 80.38 32.50 46.86 32.58 1.42 13.46 6.85%
DPS 44.00 8.00 10.00 12.00 0.00 0.00 0.00 -
NAPS 1.54 1.60 1.40 1.39 1.36 1.01 1.71 -1.72%
Adjusted Per Share Value based on latest NOSH - 203,194
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 298.69 275.83 277.17 252.58 253.18 48.34 63.63 29.36%
EPS 20.04 79.85 31.58 37.01 32.26 1.09 10.24 11.82%
DPS 44.00 7.95 9.72 9.48 0.00 0.00 0.00 -
NAPS 1.54 1.5895 1.3606 1.0977 1.2366 0.7779 1.3005 2.85%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 4.45 3.18 3.18 2.82 2.95 2.98 2.15 -
P/RPS 1.49 1.15 1.11 0.88 1.06 4.75 2.57 -8.67%
P/EPS 22.23 3.96 9.78 6.02 8.31 209.86 15.97 5.66%
EY 4.50 25.28 10.22 16.62 12.03 0.48 6.26 -5.34%
DY 9.89 2.52 3.14 4.26 0.00 0.00 0.00 -
P/NAPS 2.89 1.99 2.27 2.03 2.17 2.95 1.26 14.82%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 08/10/12 13/10/11 27/10/10 28/10/09 30/10/08 31/10/07 30/10/06 -
Price 4.43 3.00 3.19 2.90 2.58 3.22 2.13 -
P/RPS 1.48 1.08 1.12 0.91 0.93 5.13 2.55 -8.66%
P/EPS 22.13 3.73 9.82 6.19 7.27 226.76 15.82 5.74%
EY 4.52 26.79 10.19 16.16 13.75 0.44 6.32 -5.42%
DY 9.93 2.67 3.13 4.14 0.00 0.00 0.00 -
P/NAPS 2.88 1.88 2.28 2.09 1.90 3.19 1.25 14.91%

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