[ATLAN] YoY Cumulative Quarter Result on 30-Nov-2007 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
30-Nov-2007 [#3]
Profit Trend
QoQ- 34.32%
YoY- -87.01%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 539,152 502,969 483,855 91,639 109,236 110,262 89,684 34.82%
PBT 78,938 82,558 57,119 2,747 15,806 18,887 5,827 54.36%
Tax -14,830 -11,744 -13,367 -884 -1,459 -1,238 -2,845 31.66%
NP 64,108 70,814 43,752 1,863 14,347 17,649 2,982 66.71%
-
NP to SH 49,306 59,287 44,332 1,863 14,347 17,649 2,982 59.57%
-
Tax Rate 18.79% 14.23% 23.40% 32.18% 9.23% 6.55% 48.82% -
Total Cost 475,044 432,155 440,103 89,776 94,889 92,613 86,702 32.75%
-
Net Worth 345,266 312,866 303,367 198,066 324,400 325,976 174,522 12.03%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div 24,839 33,762 11,491 - - - - -
Div Payout % 50.38% 56.95% 25.92% - - - - -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 345,266 312,866 303,367 198,066 324,400 325,976 174,522 12.03%
NOSH 248,392 225,083 229,823 196,105 193,095 192,885 137,419 10.36%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 11.89% 14.08% 9.04% 2.03% 13.13% 16.01% 3.33% -
ROE 14.28% 18.95% 14.61% 0.94% 4.42% 5.41% 1.71% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 217.06 223.46 210.53 46.73 56.57 57.16 65.26 22.16%
EPS 19.85 26.34 19.29 0.95 7.43 9.15 2.17 44.59%
DPS 10.00 15.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.39 1.32 1.01 1.68 1.69 1.27 1.51%
Adjusted Per Share Value based on latest NOSH - 197,916
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 212.48 198.22 190.69 36.11 43.05 43.45 35.34 34.82%
EPS 19.43 23.36 17.47 0.73 5.65 6.96 1.18 59.46%
DPS 9.79 13.31 4.53 0.00 0.00 0.00 0.00 -
NAPS 1.3607 1.233 1.1956 0.7806 1.2785 1.2847 0.6878 12.03%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 3.15 2.77 2.70 3.06 2.13 2.18 2.30 -
P/RPS 1.45 1.24 1.28 6.55 3.77 3.81 3.52 -13.73%
P/EPS 15.87 10.52 14.00 322.11 28.67 23.83 105.99 -27.11%
EY 6.30 9.51 7.14 0.31 3.49 4.20 0.94 37.29%
DY 3.17 5.42 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.99 2.05 3.03 1.27 1.29 1.81 3.84%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 26/01/11 27/01/10 22/01/09 30/01/08 31/01/07 14/02/06 31/01/05 -
Price 3.25 2.88 2.59 3.20 2.22 2.16 2.16 -
P/RPS 1.50 1.29 1.23 6.85 3.92 3.78 3.31 -12.35%
P/EPS 16.37 10.93 13.43 336.84 29.88 23.61 99.54 -25.97%
EY 6.11 9.15 7.45 0.30 3.35 4.24 1.00 35.19%
DY 3.08 5.21 1.93 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.07 1.96 3.17 1.32 1.28 1.70 5.46%

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