[ATLAN] YoY Quarter Result on 30-Nov-2008 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- -89.86%
YoY- 619.79%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 177,573 187,627 182,635 162,765 30,328 28,536 35,823 30.56%
PBT 17,591 19,784 21,123 9,508 591 1,771 2,312 40.22%
Tax -5,439 -6,048 -3,644 -3,332 -116 -407 -298 62.22%
NP 12,152 13,736 17,479 6,176 475 1,364 2,014 34.90%
-
NP to SH 8,332 9,248 12,355 3,419 475 1,364 5,971 5.70%
-
Tax Rate 30.92% 30.57% 17.25% 35.04% 19.63% 22.98% 12.89% -
Total Cost 165,421 173,891 165,156 156,589 29,853 27,172 33,809 30.27%
-
Net Worth 402,755 350,264 305,577 304,848 199,895 327,359 325,515 3.61%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - 12,599 19,785 11,547 - - - -
Div Payout % - 136.24% 160.14% 337.74% - - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 402,755 350,264 305,577 304,848 199,895 327,359 325,515 3.61%
NOSH 251,722 251,989 219,839 230,945 197,916 194,857 192,612 4.55%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 6.84% 7.32% 9.57% 3.79% 1.57% 4.78% 5.62% -
ROE 2.07% 2.64% 4.04% 1.12% 0.24% 0.42% 1.83% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 70.54 74.46 83.08 70.48 15.32 14.64 18.60 24.86%
EPS 3.31 3.67 5.62 1.49 0.24 0.70 3.10 1.09%
DPS 0.00 5.00 9.00 5.00 0.00 0.00 0.00 -
NAPS 1.60 1.39 1.39 1.32 1.01 1.68 1.69 -0.90%
Adjusted Per Share Value based on latest NOSH - 230,945
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 69.98 73.94 71.98 64.15 11.95 11.25 14.12 30.55%
EPS 3.28 3.64 4.87 1.35 0.19 0.54 2.35 5.71%
DPS 0.00 4.97 7.80 4.55 0.00 0.00 0.00 -
NAPS 1.5873 1.3804 1.2043 1.2014 0.7878 1.2901 1.2829 3.61%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 3.05 3.15 2.77 2.70 3.06 2.13 2.18 -
P/RPS 4.32 4.23 3.33 3.83 19.97 14.54 11.72 -15.31%
P/EPS 92.15 85.83 49.29 182.38 1,275.00 304.29 70.32 4.60%
EY 1.09 1.17 2.03 0.55 0.08 0.33 1.42 -4.31%
DY 0.00 1.59 3.25 1.85 0.00 0.00 0.00 -
P/NAPS 1.91 2.27 1.99 2.05 3.03 1.27 1.29 6.75%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 12/01/12 26/01/11 27/01/10 22/01/09 30/01/08 31/01/07 14/02/06 -
Price 2.96 3.25 2.88 2.59 3.20 2.22 2.16 -
P/RPS 4.20 4.36 3.47 3.67 20.88 15.16 11.61 -15.58%
P/EPS 89.43 88.56 51.25 174.95 1,333.33 317.14 69.68 4.24%
EY 1.12 1.13 1.95 0.57 0.07 0.32 1.44 -4.10%
DY 0.00 1.54 3.13 1.93 0.00 0.00 0.00 -
P/NAPS 1.85 2.34 2.07 1.96 3.17 1.32 1.28 6.32%

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