[ATIS] YoY TTM Result on 30-Sep-2006 [#2]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -1.48%
YoY- 24.67%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 559,709 471,169 491,030 416,402 387,851 339,822 191,160 17.24%
PBT 74,944 31,499 31,680 28,914 26,655 43,941 24,590 17.94%
Tax -10,235 -3,190 -9,275 -6,929 -8,471 -13,884 -8,431 2.91%
NP 64,709 28,309 22,405 21,985 18,184 30,057 16,159 22.80%
-
NP to SH 59,076 25,534 22,076 21,589 17,317 30,057 16,157 21.16%
-
Tax Rate 13.66% 10.13% 29.28% 23.96% 31.78% 31.60% 34.29% -
Total Cost 495,000 442,860 468,625 394,417 369,667 309,765 175,001 16.64%
-
Net Worth 274,159 159,565 182,492 165,151 136,727 128,609 0 -
Dividend
30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 15,877 7,976 11,776 3,001 -
Div Payout % - - - 73.54% 46.06% 39.18% 18.57% -
Equity
30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 274,159 159,565 182,492 165,151 136,727 128,609 0 -
NOSH 146,609 159,565 158,689 158,800 158,985 158,777 120,039 3.00%
Ratio Analysis
30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.56% 6.01% 4.56% 5.28% 4.69% 8.84% 8.45% -
ROE 21.55% 16.00% 12.10% 13.07% 12.67% 23.37% 0.00% -
Per Share
30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 381.77 295.28 309.43 262.22 243.95 214.02 159.25 13.82%
EPS 40.29 16.00 13.91 13.60 10.89 18.93 13.46 17.62%
DPS 0.00 0.00 0.00 10.00 5.00 7.42 2.50 -
NAPS 1.87 1.00 1.15 1.04 0.86 0.81 0.00 -
Adjusted Per Share Value based on latest NOSH - 158,800
30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 381.59 321.23 334.77 283.89 264.42 231.68 130.33 17.24%
EPS 40.28 17.41 15.05 14.72 11.81 20.49 11.02 21.15%
DPS 0.00 0.00 0.00 10.82 5.44 8.03 2.05 -
NAPS 1.8691 1.0879 1.2442 1.126 0.9322 0.8768 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/06/10 30/06/09 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.26 1.00 0.88 0.74 1.10 1.70 2.86 -
P/RPS 0.33 0.34 0.28 0.28 0.45 0.79 1.80 -22.21%
P/EPS 3.13 6.25 6.33 5.44 10.10 8.98 21.25 -24.69%
EY 31.98 16.00 15.81 18.37 9.90 11.14 4.71 32.79%
DY 0.00 0.00 0.00 13.51 4.55 4.36 0.87 -
P/NAPS 0.67 1.00 0.77 0.71 1.28 2.10 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/08/10 19/08/09 21/11/07 28/11/06 23/11/05 07/12/04 21/11/03 -
Price 1.16 0.95 0.95 0.76 0.91 1.77 2.95 -
P/RPS 0.30 0.32 0.31 0.29 0.37 0.83 1.85 -23.61%
P/EPS 2.88 5.94 6.83 5.59 8.35 9.35 21.92 -25.95%
EY 34.74 16.84 14.64 17.89 11.97 10.70 4.56 35.07%
DY 0.00 0.00 0.00 13.16 5.49 4.19 0.85 -
P/NAPS 0.62 0.95 0.83 0.73 1.06 2.19 0.00 -

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