[ATLAN] YoY Cumulative Quarter Result on 31-May-2006 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-May-2006 [#1]
Profit Trend
QoQ- -75.69%
YoY- 0.97%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 158,378 158,290 32,523 43,199 37,342 30,073 22,419 38.47%
PBT 22,062 10,436 1,308 3,835 5,155 3,207 2,237 46.39%
Tax -4,053 -6,525 -405 -398 -1,751 -960 -607 37.18%
NP 18,009 3,911 903 3,437 3,404 2,247 1,630 49.18%
-
NP to SH 15,192 7,190 903 3,437 3,404 2,247 1,630 45.01%
-
Tax Rate 18.37% 62.52% 30.96% 10.38% 33.97% 29.93% 27.13% -
Total Cost 140,369 154,379 31,620 39,762 33,938 27,826 20,789 37.44%
-
Net Worth 304,311 276,187 196,304 330,183 247,563 165,345 155,808 11.79%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div 11,795 - - - - - - -
Div Payout % 77.64% - - - - - - -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 304,311 276,187 196,304 330,183 247,563 165,345 155,808 11.79%
NOSH 235,900 228,253 196,304 193,089 193,409 141,320 119,852 11.93%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 11.37% 2.47% 2.78% 7.96% 9.12% 7.47% 7.27% -
ROE 4.99% 2.60% 0.46% 1.04% 1.38% 1.36% 1.05% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 67.14 69.35 16.57 22.37 19.31 21.28 18.71 23.70%
EPS 6.44 3.15 0.46 1.78 1.76 1.59 1.36 29.55%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.21 1.00 1.71 1.28 1.17 1.30 -0.12%
Adjusted Per Share Value based on latest NOSH - 193,089
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 62.42 62.38 12.82 17.02 14.72 11.85 8.84 38.46%
EPS 5.99 2.83 0.36 1.35 1.34 0.89 0.64 45.11%
DPS 4.65 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1993 1.0884 0.7736 1.3012 0.9756 0.6516 0.614 11.79%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 2.59 3.04 2.55 2.13 2.17 2.19 2.78 -
P/RPS 3.86 4.38 15.39 9.52 11.24 10.29 14.86 -20.10%
P/EPS 40.22 96.51 554.35 119.66 123.30 137.74 204.41 -23.71%
EY 2.49 1.04 0.18 0.84 0.81 0.73 0.49 31.08%
DY 1.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.51 2.55 1.25 1.70 1.87 2.14 -1.03%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/07/09 28/07/08 31/07/07 28/07/06 25/07/05 30/07/04 11/08/03 -
Price 2.77 2.98 3.10 2.27 2.25 2.27 2.50 -
P/RPS 4.13 4.30 18.71 10.15 11.65 10.67 13.37 -17.76%
P/EPS 43.01 94.60 673.91 127.53 127.84 142.77 183.82 -21.48%
EY 2.32 1.06 0.15 0.78 0.78 0.70 0.54 27.47%
DY 1.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.46 3.10 1.33 1.76 1.94 1.92 1.90%

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