[ATLAN] YoY Annualized Quarter Result on 31-May-2009 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
29-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-May-2009 [#1]
Profit Trend
QoQ- 36.64%
YoY- 111.29%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 718,980 709,168 703,848 633,512 633,160 130,092 172,796 26.79%
PBT 75,884 435,988 137,204 88,248 41,744 5,232 15,340 30.50%
Tax -27,528 -57,324 -14,052 -16,212 -26,100 -1,620 -1,592 60.73%
NP 48,356 378,664 123,152 72,036 15,644 3,612 13,748 23.29%
-
NP to SH 38,232 368,940 96,832 60,768 28,760 3,612 13,748 18.56%
-
Tax Rate 36.28% 13.15% 10.24% 18.37% 62.52% 30.96% 10.38% -
Total Cost 670,624 330,504 580,696 561,476 617,516 126,480 159,048 27.07%
-
Net Worth 397,227 395,652 322,773 304,311 276,187 196,304 330,183 3.12%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 101,204 - 48,175 47,180 - - - -
Div Payout % 264.71% - 49.75% 77.64% - - - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 397,227 395,652 322,773 304,311 276,187 196,304 330,183 3.12%
NOSH 253,011 252,008 240,875 235,900 228,253 196,304 193,089 4.60%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 6.73% 53.40% 17.50% 11.37% 2.47% 2.78% 7.96% -
ROE 9.62% 93.25% 30.00% 19.97% 10.41% 1.84% 4.16% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 284.17 281.41 292.20 268.55 277.39 66.27 89.49 21.21%
EPS 15.12 146.40 40.20 25.76 12.60 1.84 7.12 13.36%
DPS 40.00 0.00 20.00 20.00 0.00 0.00 0.00 -
NAPS 1.57 1.57 1.34 1.29 1.21 1.00 1.71 -1.41%
Adjusted Per Share Value based on latest NOSH - 235,900
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 283.35 279.48 277.39 249.67 249.53 51.27 68.10 26.79%
EPS 15.07 145.40 38.16 23.95 11.33 1.42 5.42 18.56%
DPS 39.88 0.00 18.99 18.59 0.00 0.00 0.00 -
NAPS 1.5655 1.5593 1.272 1.1993 1.0884 0.7736 1.3012 3.12%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 4.55 3.33 3.25 2.59 3.04 2.55 2.13 -
P/RPS 1.60 1.18 1.11 0.96 1.10 3.85 2.38 -6.39%
P/EPS 30.11 2.27 8.08 10.05 24.13 138.59 29.92 0.10%
EY 3.32 43.96 12.37 9.95 4.14 0.72 3.34 -0.09%
DY 8.79 0.00 6.15 7.72 0.00 0.00 0.00 -
P/NAPS 2.90 2.12 2.43 2.01 2.51 2.55 1.25 15.04%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 11/07/12 14/07/11 22/06/10 29/07/09 28/07/08 31/07/07 28/07/06 -
Price 4.35 3.32 3.20 2.77 2.98 3.10 2.27 -
P/RPS 1.53 1.18 1.10 1.03 1.07 4.68 2.54 -8.09%
P/EPS 28.79 2.27 7.96 10.75 23.65 168.48 31.88 -1.68%
EY 3.47 44.10 12.56 9.30 4.23 0.59 3.14 1.67%
DY 9.20 0.00 6.25 7.22 0.00 0.00 0.00 -
P/NAPS 2.77 2.11 2.39 2.15 2.46 3.10 1.33 12.99%

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