[ATLAN] YoY Cumulative Quarter Result on 31-Aug-2007 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
31-Aug-2007 [#2]
Profit Trend
QoQ- 53.6%
YoY- -89.32%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 351,525 320,334 321,090 61,306 80,700 74,440 57,502 35.20%
PBT 59,153 61,435 47,612 2,155 14,034 16,574 4,846 51.71%
Tax -8,782 -8,100 -10,036 -768 -1,051 -939 -1,607 32.70%
NP 50,371 53,335 37,576 1,387 12,983 15,635 3,239 57.95%
-
NP to SH 40,057 46,932 40,913 1,387 12,983 11,677 3,239 52.04%
-
Tax Rate 14.85% 13.18% 21.08% 35.64% 7.49% 5.67% 33.16% -
Total Cost 301,154 266,999 283,514 59,919 67,717 58,805 54,263 33.04%
-
Net Worth 345,106 278,427 313,650 197,305 329,880 248,980 170,704 12.44%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div 12,325 12,018 - - - - - -
Div Payout % 30.77% 25.61% - - - - - -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 345,106 278,427 313,650 197,305 329,880 248,980 170,704 12.44%
NOSH 246,504 200,307 230,625 195,352 192,912 193,008 145,900 9.12%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 14.33% 16.65% 11.70% 2.26% 16.09% 21.00% 5.63% -
ROE 11.61% 16.86% 13.04% 0.70% 3.94% 4.69% 1.90% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 142.60 159.92 139.23 31.38 41.83 38.57 39.41 23.89%
EPS 16.25 23.43 16.29 0.71 6.73 6.05 2.22 39.32%
DPS 5.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.39 1.36 1.01 1.71 1.29 1.17 3.03%
Adjusted Per Share Value based on latest NOSH - 193,600
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 138.54 126.24 126.54 24.16 31.80 29.34 22.66 35.20%
EPS 15.79 18.50 16.12 0.55 5.12 4.60 1.28 51.97%
DPS 4.86 4.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3601 1.0973 1.2361 0.7776 1.3001 0.9812 0.6727 12.44%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 -
Price 3.18 2.82 2.95 2.98 2.15 2.19 2.29 -
P/RPS 2.23 1.76 2.12 9.50 5.14 5.68 5.81 -14.74%
P/EPS 19.57 12.04 16.63 419.72 31.95 36.20 103.15 -24.18%
EY 5.11 8.31 6.01 0.24 3.13 2.76 0.97 31.89%
DY 1.57 2.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.03 2.17 2.95 1.26 1.70 1.96 2.47%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 27/10/10 28/10/09 30/10/08 31/10/07 30/10/06 24/10/05 29/10/04 -
Price 3.19 2.90 2.58 3.22 2.13 2.18 2.28 -
P/RPS 2.24 1.81 1.85 10.26 5.09 5.65 5.79 -14.63%
P/EPS 19.63 12.38 14.54 453.52 31.65 36.03 102.70 -24.09%
EY 5.09 8.08 6.88 0.22 3.16 2.78 0.97 31.80%
DY 1.57 2.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.09 1.90 3.19 1.25 1.69 1.95 2.63%

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