[ATLAN] YoY Cumulative Quarter Result on 28-Feb-2007 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
28-Feb-2007 [#4]
Profit Trend
QoQ- -1263.23%
YoY- -1280.34%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 697,890 650,062 110,155 145,378 148,655 129,395 107,296 36.60%
PBT 112,500 59,997 4,636 -117,606 15,382 10,108 12,034 45.11%
Tax -9,372 -15,675 -1,051 718 -1,243 -3,269 -3,865 15.90%
NP 103,128 44,322 3,585 -116,888 14,139 6,839 8,169 52.56%
-
NP to SH 87,362 44,472 3,585 -166,888 14,139 6,839 8,169 48.40%
-
Tax Rate 8.33% 26.13% 22.67% - 8.08% 32.34% 32.12% -
Total Cost 594,762 605,740 106,570 262,266 134,516 122,556 99,127 34.78%
-
Net Worth 311,391 303,218 217,872 192,329 322,570 209,482 153,831 12.46%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div 33,846 16,079 - - 7,726 3,080 3,315 47.26%
Div Payout % 38.74% 36.16% - - 54.64% 45.05% 40.58% -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 311,391 303,218 217,872 192,329 322,570 209,482 153,831 12.46%
NOSH 225,646 229,710 198,066 192,329 193,155 154,031 132,613 9.25%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 14.78% 6.82% 3.25% -80.40% 9.51% 5.29% 7.61% -
ROE 28.06% 14.67% 1.65% -86.77% 4.38% 3.26% 5.31% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 309.28 282.99 55.62 75.59 76.96 84.01 80.91 25.02%
EPS 38.72 19.36 1.81 -60.77 7.32 4.44 6.16 35.83%
DPS 15.00 7.00 0.00 0.00 4.00 2.00 2.50 34.78%
NAPS 1.38 1.32 1.10 1.00 1.67 1.36 1.16 2.93%
Adjusted Per Share Value based on latest NOSH - 192,441
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 275.14 256.28 43.43 57.31 58.61 51.01 42.30 36.60%
EPS 34.44 17.53 1.41 -65.79 5.57 2.70 3.22 48.40%
DPS 13.34 6.34 0.00 0.00 3.05 1.21 1.31 47.19%
NAPS 1.2276 1.1954 0.859 0.7582 1.2717 0.8259 0.6065 12.46%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 3.05 2.73 3.00 2.55 2.24 2.17 2.25 -
P/RPS 0.99 0.96 5.39 3.37 2.91 2.58 2.78 -15.80%
P/EPS 7.88 14.10 165.75 -2.94 30.60 48.87 36.53 -22.54%
EY 12.69 7.09 0.60 -34.03 3.27 2.05 2.74 29.09%
DY 4.92 2.56 0.00 0.00 1.79 0.92 1.11 28.15%
P/NAPS 2.21 2.07 2.73 2.55 1.34 1.60 1.94 2.19%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 28/04/10 28/04/09 30/04/08 27/04/07 27/04/06 29/04/05 29/04/04 -
Price 3.38 2.73 3.00 2.56 2.13 2.17 2.20 -
P/RPS 1.09 0.96 5.39 3.39 2.77 2.58 2.72 -14.13%
P/EPS 8.73 14.10 165.75 -2.95 29.10 48.87 35.71 -20.91%
EY 11.45 7.09 0.60 -33.90 3.44 2.05 2.80 26.44%
DY 4.44 2.56 0.00 0.00 1.88 0.92 1.14 25.42%
P/NAPS 2.45 2.07 2.73 2.56 1.28 1.60 1.90 4.32%

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