[ATLAN] YoY Cumulative Quarter Result on 30-Nov-2005 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
14-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#3]
Profit Trend
QoQ- 51.14%
YoY- 491.85%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 483,855 91,639 109,236 110,262 89,684 79,369 30,788 58.20%
PBT 57,119 2,747 15,806 18,887 5,827 9,132 2,805 65.17%
Tax -13,367 -884 -1,459 -1,238 -2,845 -2,212 -904 56.60%
NP 43,752 1,863 14,347 17,649 2,982 6,920 1,901 68.57%
-
NP to SH 44,332 1,863 14,347 17,649 2,982 6,920 1,901 68.94%
-
Tax Rate 23.40% 32.18% 9.23% 6.55% 48.82% 24.22% 32.23% -
Total Cost 440,103 89,776 94,889 92,613 86,702 72,449 28,887 57.38%
-
Net Worth 303,367 198,066 324,400 325,976 174,522 147,626 21,879 54.93%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div 11,491 - - - - 1,318 - -
Div Payout % 25.92% - - - - 19.05% - -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 303,367 198,066 324,400 325,976 174,522 147,626 21,879 54.93%
NOSH 229,823 196,105 193,095 192,885 137,419 131,809 17,933 52.91%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 9.04% 2.03% 13.13% 16.01% 3.33% 8.72% 6.17% -
ROE 14.61% 0.94% 4.42% 5.41% 1.71% 4.69% 8.69% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 210.53 46.73 56.57 57.16 65.26 60.21 171.67 3.45%
EPS 19.29 0.95 7.43 9.15 2.17 5.25 10.60 10.48%
DPS 5.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.32 1.01 1.68 1.69 1.27 1.12 1.22 1.32%
Adjusted Per Share Value based on latest NOSH - 192,612
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 190.69 36.11 43.05 43.45 35.34 31.28 12.13 58.20%
EPS 17.47 0.73 5.65 6.96 1.18 2.73 0.75 68.91%
DPS 4.53 0.00 0.00 0.00 0.00 0.52 0.00 -
NAPS 1.1956 0.7806 1.2785 1.2847 0.6878 0.5818 0.0862 54.94%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 2.70 3.06 2.13 2.18 2.30 2.38 4.10 -
P/RPS 1.28 6.55 3.77 3.81 3.52 3.95 2.39 -9.87%
P/EPS 14.00 322.11 28.67 23.83 105.99 45.33 38.68 -15.56%
EY 7.14 0.31 3.49 4.20 0.94 2.21 2.59 18.39%
DY 1.85 0.00 0.00 0.00 0.00 0.42 0.00 -
P/NAPS 2.05 3.03 1.27 1.29 1.81 2.13 3.36 -7.89%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 22/01/09 30/01/08 31/01/07 14/02/06 31/01/05 27/01/04 21/01/03 -
Price 2.59 3.20 2.22 2.16 2.16 2.22 1.88 -
P/RPS 1.23 6.85 3.92 3.78 3.31 3.69 1.10 1.87%
P/EPS 13.43 336.84 29.88 23.61 99.54 42.29 17.74 -4.52%
EY 7.45 0.30 3.35 4.24 1.00 2.36 5.64 4.74%
DY 1.93 0.00 0.00 0.00 0.00 0.45 0.00 -
P/NAPS 1.96 3.17 1.32 1.28 1.70 1.98 1.54 4.09%

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