[ATLAN] YoY Cumulative Quarter Result on 31-May-2008 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-May-2008 [#1]
Profit Trend
QoQ- 100.56%
YoY- 696.23%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Revenue 177,292 175,962 158,378 158,290 32,523 43,199 37,342 29.62%
PBT 108,997 34,301 22,062 10,436 1,308 3,835 5,155 66.25%
Tax -14,331 -3,513 -4,053 -6,525 -405 -398 -1,751 41.93%
NP 94,666 30,788 18,009 3,911 903 3,437 3,404 74.01%
-
NP to SH 92,235 24,208 15,192 7,190 903 3,437 3,404 73.26%
-
Tax Rate 13.15% 10.24% 18.37% 62.52% 30.96% 10.38% 33.97% -
Total Cost 82,626 145,174 140,369 154,379 31,620 39,762 33,938 15.97%
-
Net Worth 395,652 322,773 304,311 276,187 196,304 330,183 247,563 8.12%
Dividend
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Div - 12,043 11,795 - - - - -
Div Payout % - 49.75% 77.64% - - - - -
Equity
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Net Worth 395,652 322,773 304,311 276,187 196,304 330,183 247,563 8.12%
NOSH 252,008 240,875 235,900 228,253 196,304 193,089 193,409 4.50%
Ratio Analysis
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
NP Margin 53.40% 17.50% 11.37% 2.47% 2.78% 7.96% 9.12% -
ROE 23.31% 7.50% 4.99% 2.60% 0.46% 1.04% 1.38% -
Per Share
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 70.35 73.05 67.14 69.35 16.57 22.37 19.31 24.03%
EPS 36.60 10.05 6.44 3.15 0.46 1.78 1.76 65.79%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.34 1.29 1.21 1.00 1.71 1.28 3.46%
Adjusted Per Share Value based on latest NOSH - 228,253
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 69.87 69.35 62.42 62.38 12.82 17.02 14.72 29.62%
EPS 36.35 9.54 5.99 2.83 0.36 1.35 1.34 73.29%
DPS 0.00 4.75 4.65 0.00 0.00 0.00 0.00 -
NAPS 1.5593 1.272 1.1993 1.0884 0.7736 1.3012 0.9756 8.12%
Price Multiplier on Financial Quarter End Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 -
Price 3.33 3.25 2.59 3.04 2.55 2.13 2.17 -
P/RPS 4.73 4.45 3.86 4.38 15.39 9.52 11.24 -13.42%
P/EPS 9.10 32.34 40.22 96.51 554.35 119.66 123.30 -35.22%
EY 10.99 3.09 2.49 1.04 0.18 0.84 0.81 54.40%
DY 0.00 1.54 1.93 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.43 2.01 2.51 2.55 1.25 1.70 3.74%
Price Multiplier on Announcement Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 14/07/11 22/06/10 29/07/09 28/07/08 31/07/07 28/07/06 25/07/05 -
Price 3.32 3.20 2.77 2.98 3.10 2.27 2.25 -
P/RPS 4.72 4.38 4.13 4.30 18.71 10.15 11.65 -13.97%
P/EPS 9.07 31.84 43.01 94.60 673.91 127.53 127.84 -35.64%
EY 11.02 3.14 2.32 1.06 0.15 0.78 0.78 55.45%
DY 0.00 1.56 1.81 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.39 2.15 2.46 3.10 1.33 1.76 3.06%

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