[ATLAN] YoY Cumulative Quarter Result on 31-Aug-2006 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-Aug-2006 [#2]
Profit Trend
QoQ- 277.74%
YoY- 11.18%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 320,334 321,090 61,306 80,700 74,440 57,502 48,401 36.98%
PBT 61,435 47,612 2,155 14,034 16,574 4,846 5,655 48.76%
Tax -8,100 -10,036 -768 -1,051 -939 -1,607 -1,544 31.78%
NP 53,335 37,576 1,387 12,983 15,635 3,239 4,111 53.22%
-
NP to SH 46,932 40,913 1,387 12,983 11,677 3,239 4,111 50.00%
-
Tax Rate 13.18% 21.08% 35.64% 7.49% 5.67% 33.16% 27.30% -
Total Cost 266,999 283,514 59,919 67,717 58,805 54,263 44,290 34.86%
-
Net Worth 278,427 313,650 197,305 329,880 248,980 170,704 161,910 9.44%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div 12,018 - - - - - - -
Div Payout % 25.61% - - - - - - -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 278,427 313,650 197,305 329,880 248,980 170,704 161,910 9.44%
NOSH 200,307 230,625 195,352 192,912 193,008 145,900 126,492 7.95%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 16.65% 11.70% 2.26% 16.09% 21.00% 5.63% 8.49% -
ROE 16.86% 13.04% 0.70% 3.94% 4.69% 1.90% 2.54% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 159.92 139.23 31.38 41.83 38.57 39.41 38.26 26.89%
EPS 23.43 16.29 0.71 6.73 6.05 2.22 3.25 38.94%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.36 1.01 1.71 1.29 1.17 1.28 1.38%
Adjusted Per Share Value based on latest NOSH - 192,828
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 126.24 126.54 24.16 31.80 29.34 22.66 19.07 36.98%
EPS 18.50 16.12 0.55 5.12 4.60 1.28 1.62 50.00%
DPS 4.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0973 1.2361 0.7776 1.3001 0.9812 0.6727 0.6381 9.44%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 -
Price 2.82 2.95 2.98 2.15 2.19 2.29 2.28 -
P/RPS 1.76 2.12 9.50 5.14 5.68 5.81 5.96 -18.38%
P/EPS 12.04 16.63 419.72 31.95 36.20 103.15 70.15 -25.43%
EY 8.31 6.01 0.24 3.13 2.76 0.97 1.43 34.04%
DY 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.17 2.95 1.26 1.70 1.96 1.78 2.21%
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/10/09 30/10/08 31/10/07 30/10/06 24/10/05 29/10/04 31/10/03 -
Price 2.90 2.58 3.22 2.13 2.18 2.28 2.98 -
P/RPS 1.81 1.85 10.26 5.09 5.65 5.79 7.79 -21.57%
P/EPS 12.38 14.54 453.52 31.65 36.03 102.70 91.69 -28.35%
EY 8.08 6.88 0.22 3.16 2.78 0.97 1.09 39.59%
DY 2.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.90 3.19 1.25 1.69 1.95 2.33 -1.79%

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