[ATLAN] YoY Cumulative Quarter Result on 30-Nov-2006 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
31-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
30-Nov-2006 [#3]
Profit Trend
QoQ- 10.51%
YoY- -18.71%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 502,969 483,855 91,639 109,236 110,262 89,684 79,369 35.99%
PBT 82,558 57,119 2,747 15,806 18,887 5,827 9,132 44.28%
Tax -11,744 -13,367 -884 -1,459 -1,238 -2,845 -2,212 32.04%
NP 70,814 43,752 1,863 14,347 17,649 2,982 6,920 47.29%
-
NP to SH 59,287 44,332 1,863 14,347 17,649 2,982 6,920 42.99%
-
Tax Rate 14.23% 23.40% 32.18% 9.23% 6.55% 48.82% 24.22% -
Total Cost 432,155 440,103 89,776 94,889 92,613 86,702 72,449 34.63%
-
Net Worth 312,866 303,367 198,066 324,400 325,976 174,522 147,626 13.32%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div 33,762 11,491 - - - - 1,318 71.60%
Div Payout % 56.95% 25.92% - - - - 19.05% -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 312,866 303,367 198,066 324,400 325,976 174,522 147,626 13.32%
NOSH 225,083 229,823 196,105 193,095 192,885 137,419 131,809 9.31%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 14.08% 9.04% 2.03% 13.13% 16.01% 3.33% 8.72% -
ROE 18.95% 14.61% 0.94% 4.42% 5.41% 1.71% 4.69% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 223.46 210.53 46.73 56.57 57.16 65.26 60.21 24.40%
EPS 26.34 19.29 0.95 7.43 9.15 2.17 5.25 30.80%
DPS 15.00 5.00 0.00 0.00 0.00 0.00 1.00 56.97%
NAPS 1.39 1.32 1.01 1.68 1.69 1.27 1.12 3.66%
Adjusted Per Share Value based on latest NOSH - 194,857
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 198.29 190.76 36.13 43.07 43.47 35.36 31.29 35.99%
EPS 23.37 17.48 0.73 5.66 6.96 1.18 2.73 42.97%
DPS 13.31 4.53 0.00 0.00 0.00 0.00 0.52 71.58%
NAPS 1.2335 1.196 0.7809 1.2789 1.2851 0.688 0.582 13.32%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 2.77 2.70 3.06 2.13 2.18 2.30 2.38 -
P/RPS 1.24 1.28 6.55 3.77 3.81 3.52 3.95 -17.54%
P/EPS 10.52 14.00 322.11 28.67 23.83 105.99 45.33 -21.59%
EY 9.51 7.14 0.31 3.49 4.20 0.94 2.21 27.50%
DY 5.42 1.85 0.00 0.00 0.00 0.00 0.42 53.09%
P/NAPS 1.99 2.05 3.03 1.27 1.29 1.81 2.13 -1.12%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 27/01/10 22/01/09 30/01/08 31/01/07 14/02/06 31/01/05 27/01/04 -
Price 2.88 2.59 3.20 2.22 2.16 2.16 2.22 -
P/RPS 1.29 1.23 6.85 3.92 3.78 3.31 3.69 -16.05%
P/EPS 10.93 13.43 336.84 29.88 23.61 99.54 42.29 -20.17%
EY 9.15 7.45 0.30 3.35 4.24 1.00 2.36 25.31%
DY 5.21 1.93 0.00 0.00 0.00 0.00 0.45 50.35%
P/NAPS 2.07 1.96 3.17 1.32 1.28 1.70 1.98 0.74%

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