[ATIS] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 37.74%
YoY- 45.98%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 920,450 750,159 451,445 529,105 454,243 406,628 362,057 14.80%
PBT 34,306 80,202 60,526 37,482 30,354 30,775 33,154 0.50%
Tax -15,138 -12,385 -4,578 -9,872 -9,015 -7,666 -10,745 5.20%
NP 19,168 67,817 55,948 27,610 21,339 23,109 22,409 -2.28%
-
NP to SH 15,254 24,854 53,399 27,087 20,889 22,175 22,409 -5.53%
-
Tax Rate 44.13% 15.44% 7.56% 26.34% 29.70% 24.91% 32.41% -
Total Cost 901,282 682,342 395,497 501,495 432,904 383,519 339,648 15.54%
-
Net Worth 322,058 308,125 262,593 198,652 159,016 150,805 126,023 14.89%
Dividend
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - 7,940 7,937 11,943 -
Div Payout % - - - - 38.01% 35.79% 53.30% -
Equity
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 322,058 308,125 262,593 198,652 159,016 150,805 126,023 14.89%
NOSH 147,058 146,726 145,885 158,922 159,016 158,742 159,523 -1.19%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 2.08% 9.04% 12.39% 5.22% 4.70% 5.68% 6.19% -
ROE 4.74% 8.07% 20.34% 13.64% 13.14% 14.70% 17.78% -
Per Share
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 625.91 511.26 309.45 332.93 285.66 256.16 226.96 16.20%
EPS 10.37 16.94 36.60 17.04 13.14 13.97 14.05 -4.39%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 7.50 -
NAPS 2.19 2.10 1.80 1.25 1.00 0.95 0.79 16.29%
Adjusted Per Share Value based on latest NOSH - 145,885
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 627.53 511.43 307.78 360.73 309.69 277.23 246.84 14.80%
EPS 10.40 16.94 36.41 18.47 14.24 15.12 15.28 -5.53%
DPS 0.00 0.00 0.00 0.00 5.41 5.41 8.14 -
NAPS 2.1957 2.1007 1.7903 1.3544 1.0841 1.0281 0.8592 14.89%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.20 1.05 0.99 1.29 0.75 0.79 1.60 -
P/RPS 0.19 0.21 0.32 0.39 0.26 0.31 0.70 -17.55%
P/EPS 11.57 6.20 2.70 7.57 5.71 5.66 11.39 0.23%
EY 8.64 16.13 36.97 13.21 17.52 17.68 8.78 -0.23%
DY 0.00 0.00 0.00 0.00 6.67 6.33 4.69 -
P/NAPS 0.55 0.50 0.55 1.03 0.75 0.83 2.03 -17.57%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/05/08 30/05/07 26/05/06 27/05/05 -
Price 1.21 1.06 0.95 1.41 0.77 0.79 1.31 -
P/RPS 0.19 0.21 0.31 0.42 0.27 0.31 0.58 -15.22%
P/EPS 11.67 6.26 2.60 8.27 5.86 5.66 9.33 3.36%
EY 8.57 15.98 38.53 12.09 17.06 17.68 10.72 -3.25%
DY 0.00 0.00 0.00 0.00 6.49 6.33 5.73 -
P/NAPS 0.55 0.50 0.53 1.13 0.77 0.83 1.66 -15.08%

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