[ATLAN] YoY Annualized Quarter Result on 31-May-2008 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-May-2008 [#1]
Profit Trend
QoQ- 702.23%
YoY- 696.23%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Revenue 709,168 703,848 633,512 633,160 130,092 172,796 149,368 29.62%
PBT 435,988 137,204 88,248 41,744 5,232 15,340 20,620 66.25%
Tax -57,324 -14,052 -16,212 -26,100 -1,620 -1,592 -7,004 41.93%
NP 378,664 123,152 72,036 15,644 3,612 13,748 13,616 74.01%
-
NP to SH 368,940 96,832 60,768 28,760 3,612 13,748 13,616 73.26%
-
Tax Rate 13.15% 10.24% 18.37% 62.52% 30.96% 10.38% 33.97% -
Total Cost 330,504 580,696 561,476 617,516 126,480 159,048 135,752 15.97%
-
Net Worth 395,652 322,773 304,311 276,187 196,304 330,183 247,563 8.12%
Dividend
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Div - 48,175 47,180 - - - - -
Div Payout % - 49.75% 77.64% - - - - -
Equity
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Net Worth 395,652 322,773 304,311 276,187 196,304 330,183 247,563 8.12%
NOSH 252,008 240,875 235,900 228,253 196,304 193,089 193,409 4.50%
Ratio Analysis
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
NP Margin 53.40% 17.50% 11.37% 2.47% 2.78% 7.96% 9.12% -
ROE 93.25% 30.00% 19.97% 10.41% 1.84% 4.16% 5.50% -
Per Share
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 281.41 292.20 268.55 277.39 66.27 89.49 77.23 24.03%
EPS 146.40 40.20 25.76 12.60 1.84 7.12 7.04 65.79%
DPS 0.00 20.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.34 1.29 1.21 1.00 1.71 1.28 3.46%
Adjusted Per Share Value based on latest NOSH - 228,253
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 279.48 277.39 249.67 249.53 51.27 68.10 58.87 29.62%
EPS 145.40 38.16 23.95 11.33 1.42 5.42 5.37 73.24%
DPS 0.00 18.99 18.59 0.00 0.00 0.00 0.00 -
NAPS 1.5593 1.272 1.1993 1.0884 0.7736 1.3012 0.9756 8.12%
Price Multiplier on Financial Quarter End Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 -
Price 3.33 3.25 2.59 3.04 2.55 2.13 2.17 -
P/RPS 1.18 1.11 0.96 1.10 3.85 2.38 2.81 -13.45%
P/EPS 2.27 8.08 10.05 24.13 138.59 29.92 30.82 -35.24%
EY 43.96 12.37 9.95 4.14 0.72 3.34 3.24 54.40%
DY 0.00 6.15 7.72 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.43 2.01 2.51 2.55 1.25 1.70 3.74%
Price Multiplier on Announcement Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 14/07/11 22/06/10 29/07/09 28/07/08 31/07/07 28/07/06 25/07/05 -
Price 3.32 3.20 2.77 2.98 3.10 2.27 2.25 -
P/RPS 1.18 1.10 1.03 1.07 4.68 2.54 2.91 -13.96%
P/EPS 2.27 7.96 10.75 23.65 168.48 31.88 31.96 -35.63%
EY 44.10 12.56 9.30 4.23 0.59 3.14 3.13 55.37%
DY 0.00 6.25 7.22 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.39 2.15 2.46 3.10 1.33 1.76 3.06%

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