[ATLAN] YoY Cumulative Quarter Result on 31-Aug-2009 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- 208.93%
YoY- 14.71%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 378,809 349,819 351,525 320,334 321,090 61,306 80,700 29.36%
PBT 46,680 126,002 59,153 61,435 47,612 2,155 14,034 22.15%
Tax -14,314 -19,071 -8,782 -8,100 -10,036 -768 -1,051 54.47%
NP 32,366 106,931 50,371 53,335 37,576 1,387 12,983 16.42%
-
NP to SH 25,393 101,271 40,057 46,932 40,913 1,387 12,983 11.81%
-
Tax Rate 30.66% 15.14% 14.85% 13.18% 21.08% 35.64% 7.49% -
Total Cost 346,443 242,888 301,154 266,999 283,514 59,919 67,717 31.23%
-
Net Worth 390,620 403,168 345,106 278,427 313,650 197,305 329,880 2.85%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 55,803 10,079 12,325 12,018 - - - -
Div Payout % 219.76% 9.95% 30.77% 25.61% - - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 390,620 403,168 345,106 278,427 313,650 197,305 329,880 2.85%
NOSH 253,650 251,980 246,504 200,307 230,625 195,352 192,912 4.66%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 8.54% 30.57% 14.33% 16.65% 11.70% 2.26% 16.09% -
ROE 6.50% 25.12% 11.61% 16.86% 13.04% 0.70% 3.94% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 149.34 138.83 142.60 159.92 139.23 31.38 41.83 23.60%
EPS 10.02 40.19 16.25 23.43 16.29 0.71 6.73 6.85%
DPS 22.00 4.00 5.00 6.00 0.00 0.00 0.00 -
NAPS 1.54 1.60 1.40 1.39 1.36 1.01 1.71 -1.72%
Adjusted Per Share Value based on latest NOSH - 203,194
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 149.34 137.91 138.59 126.29 126.59 24.17 31.82 29.36%
EPS 10.02 39.93 15.79 18.50 16.13 0.55 5.12 11.82%
DPS 22.00 3.97 4.86 4.74 0.00 0.00 0.00 -
NAPS 1.54 1.5895 1.3606 1.0977 1.2366 0.7779 1.3005 2.85%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 4.45 3.18 3.18 2.82 2.95 2.98 2.15 -
P/RPS 2.98 2.29 2.23 1.76 2.12 9.50 5.14 -8.67%
P/EPS 44.45 7.91 19.57 12.04 16.63 419.72 31.95 5.65%
EY 2.25 12.64 5.11 8.31 6.01 0.24 3.13 -5.34%
DY 4.94 1.26 1.57 2.13 0.00 0.00 0.00 -
P/NAPS 2.89 1.99 2.27 2.03 2.17 2.95 1.26 14.82%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 08/10/12 13/10/11 27/10/10 28/10/09 30/10/08 31/10/07 30/10/06 -
Price 4.43 3.00 3.19 2.90 2.58 3.22 2.13 -
P/RPS 2.97 2.16 2.24 1.81 1.85 10.26 5.09 -8.57%
P/EPS 44.25 7.46 19.63 12.38 14.54 453.52 31.65 5.73%
EY 2.26 13.40 5.09 8.08 6.88 0.22 3.16 -5.42%
DY 4.97 1.33 1.57 2.07 0.00 0.00 0.00 -
P/NAPS 2.88 1.88 2.28 2.09 1.90 3.19 1.25 14.91%

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