[ATLAN] YoY Cumulative Quarter Result on 31-May-2009 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
29-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-May-2009 [#1]
Profit Trend
QoQ- -65.84%
YoY- 111.29%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 179,745 177,292 175,962 158,378 158,290 32,523 43,199 26.79%
PBT 18,971 108,997 34,301 22,062 10,436 1,308 3,835 30.50%
Tax -6,882 -14,331 -3,513 -4,053 -6,525 -405 -398 60.73%
NP 12,089 94,666 30,788 18,009 3,911 903 3,437 23.29%
-
NP to SH 9,558 92,235 24,208 15,192 7,190 903 3,437 18.56%
-
Tax Rate 36.28% 13.15% 10.24% 18.37% 62.52% 30.96% 10.38% -
Total Cost 167,656 82,626 145,174 140,369 154,379 31,620 39,762 27.07%
-
Net Worth 397,227 395,652 322,773 304,311 276,187 196,304 330,183 3.12%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 25,301 - 12,043 11,795 - - - -
Div Payout % 264.71% - 49.75% 77.64% - - - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 397,227 395,652 322,773 304,311 276,187 196,304 330,183 3.12%
NOSH 253,011 252,008 240,875 235,900 228,253 196,304 193,089 4.60%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 6.73% 53.40% 17.50% 11.37% 2.47% 2.78% 7.96% -
ROE 2.41% 23.31% 7.50% 4.99% 2.60% 0.46% 1.04% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 71.04 70.35 73.05 67.14 69.35 16.57 22.37 21.21%
EPS 3.78 36.60 10.05 6.44 3.15 0.46 1.78 13.36%
DPS 10.00 0.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.57 1.57 1.34 1.29 1.21 1.00 1.71 -1.41%
Adjusted Per Share Value based on latest NOSH - 235,900
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 70.84 69.87 69.35 62.42 62.38 12.82 17.02 26.80%
EPS 3.77 36.35 9.54 5.99 2.83 0.36 1.35 18.64%
DPS 9.97 0.00 4.75 4.65 0.00 0.00 0.00 -
NAPS 1.5655 1.5593 1.272 1.1993 1.0884 0.7736 1.3012 3.12%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 4.55 3.33 3.25 2.59 3.04 2.55 2.13 -
P/RPS 6.40 4.73 4.45 3.86 4.38 15.39 9.52 -6.39%
P/EPS 120.44 9.10 32.34 40.22 96.51 554.35 119.66 0.10%
EY 0.83 10.99 3.09 2.49 1.04 0.18 0.84 -0.19%
DY 2.20 0.00 1.54 1.93 0.00 0.00 0.00 -
P/NAPS 2.90 2.12 2.43 2.01 2.51 2.55 1.25 15.04%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 11/07/12 14/07/11 22/06/10 29/07/09 28/07/08 31/07/07 28/07/06 -
Price 4.35 3.32 3.20 2.77 2.98 3.10 2.27 -
P/RPS 6.12 4.72 4.38 4.13 4.30 18.71 10.15 -8.07%
P/EPS 115.15 9.07 31.84 43.01 94.60 673.91 127.53 -1.68%
EY 0.87 11.02 3.14 2.32 1.06 0.15 0.78 1.83%
DY 2.30 0.00 1.56 1.81 0.00 0.00 0.00 -
P/NAPS 2.77 2.11 2.39 2.15 2.46 3.10 1.33 12.99%

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