[ATIS] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -3.71%
YoY- 39.57%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 634,425 440,253 509,686 429,513 400,722 356,164 206,946 18.04%
PBT 82,061 44,547 34,889 26,789 23,317 44,512 29,022 16.63%
Tax -12,098 -2,760 -10,254 -5,576 -7,449 -13,715 -9,904 3.00%
NP 69,963 41,787 24,635 21,213 15,868 30,797 19,118 21.17%
-
NP to SH 62,360 38,767 24,489 20,788 14,894 30,797 19,116 19.13%
-
Tax Rate 14.74% 6.20% 29.39% 20.81% 31.95% 30.81% 34.13% -
Total Cost 564,462 398,466 485,051 408,300 384,854 325,367 187,828 17.69%
-
Net Worth 299,073 236,643 188,867 165,040 146,192 130,168 0 -
Dividend
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 15,877 7,976 11,776 3,001 -
Div Payout % - - - 76.38% 53.55% 38.24% 15.70% -
Equity
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 299,073 236,643 188,867 165,040 146,192 130,168 0 -
NOSH 146,604 146,076 158,711 158,692 158,904 158,742 119,934 3.01%
Ratio Analysis
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.03% 9.49% 4.83% 4.94% 3.96% 8.65% 9.24% -
ROE 20.85% 16.38% 12.97% 12.60% 10.19% 23.66% 0.00% -
Per Share
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 432.75 301.39 321.14 270.66 252.18 224.37 172.55 14.58%
EPS 42.54 26.54 15.43 13.10 9.37 19.40 15.94 15.64%
DPS 0.00 0.00 0.00 10.00 5.00 7.50 2.50 -
NAPS 2.04 1.62 1.19 1.04 0.92 0.82 0.00 -
Adjusted Per Share Value based on latest NOSH - 158,692
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 432.53 300.15 347.49 292.83 273.20 242.82 141.09 18.04%
EPS 42.52 26.43 16.70 14.17 10.15 21.00 13.03 19.13%
DPS 0.00 0.00 0.00 10.82 5.44 8.03 2.05 -
NAPS 2.039 1.6134 1.2876 1.1252 0.9967 0.8875 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/09/10 30/09/09 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.05 0.99 1.00 0.74 0.90 1.88 3.20 -
P/RPS 0.24 0.33 0.31 0.27 0.36 0.84 1.85 -26.09%
P/EPS 2.47 3.73 6.48 5.65 9.60 9.69 20.08 -26.67%
EY 40.51 26.81 15.43 17.70 10.41 10.32 4.98 36.39%
DY 0.00 0.00 0.00 13.51 5.56 3.99 0.78 -
P/NAPS 0.51 0.61 0.84 0.71 0.98 2.29 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/11/10 30/11/09 26/02/08 28/02/07 23/02/06 25/02/05 26/02/04 -
Price 1.08 0.96 1.05 0.74 0.89 1.60 3.14 -
P/RPS 0.25 0.32 0.33 0.27 0.35 0.71 1.82 -25.46%
P/EPS 2.54 3.62 6.80 5.65 9.50 8.25 19.70 -26.16%
EY 39.39 27.64 14.70 17.70 10.53 12.13 5.08 35.42%
DY 0.00 0.00 0.00 13.51 5.62 4.69 0.80 -
P/NAPS 0.53 0.59 0.88 0.71 0.97 1.95 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