[ATLAN] YoY TTM Result on 28-Feb-2006 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
27-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
28-Feb-2006 [#4]
Profit Trend
QoQ- -34.26%
YoY- 106.73%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 650,062 110,158 145,378 148,655 129,395 107,296 36,576 61.47%
PBT 59,997 4,637 -117,607 15,381 10,107 12,032 2,234 72.96%
Tax -15,675 -1,052 718 -2,343 -3,268 -3,863 -576 73.34%
NP 44,322 3,585 -116,889 13,038 6,839 8,169 1,658 72.83%
-
NP to SH 44,472 3,585 -116,889 14,138 6,839 8,169 1,658 72.92%
-
Tax Rate 26.13% 22.69% - 15.23% 32.33% 32.11% 25.78% -
Total Cost 605,740 106,573 262,267 135,617 122,556 99,127 34,918 60.82%
-
Net Worth 308,000 223,450 192,441 320,311 248,602 132,765 20,726 56.73%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div 16,213 - - 7,672 3,655 3,409 - -
Div Payout % 36.46% - - 54.27% 53.46% 41.73% - -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 308,000 223,450 192,441 320,311 248,602 132,765 20,726 56.73%
NOSH 233,333 205,000 192,441 191,803 182,796 132,765 17,867 53.39%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 6.82% 3.25% -80.40% 8.77% 5.29% 7.61% 4.53% -
ROE 14.44% 1.60% -60.74% 4.41% 2.75% 6.15% 8.00% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 278.60 53.74 75.54 77.50 70.79 80.82 204.71 5.26%
EPS 19.06 1.75 -60.74 7.37 3.74 6.15 9.28 12.73%
DPS 6.95 0.00 0.00 4.00 2.00 2.57 0.00 -
NAPS 1.32 1.09 1.00 1.67 1.36 1.00 1.16 2.17%
Adjusted Per Share Value based on latest NOSH - 191,803
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 256.28 43.43 57.31 58.61 51.01 42.30 14.42 61.47%
EPS 17.53 1.41 -46.08 5.57 2.70 3.22 0.65 73.08%
DPS 6.39 0.00 0.00 3.02 1.44 1.34 0.00 -
NAPS 1.2143 0.8809 0.7587 1.2628 0.9801 0.5234 0.0817 56.73%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 2.73 3.00 2.55 2.24 2.17 2.25 1.81 -
P/RPS 0.98 5.58 3.38 2.89 3.07 2.78 0.88 1.80%
P/EPS 14.32 171.55 -4.20 30.39 58.00 36.57 19.51 -5.01%
EY 6.98 0.58 -23.82 3.29 1.72 2.73 5.13 5.26%
DY 2.55 0.00 0.00 1.79 0.92 1.14 0.00 -
P/NAPS 2.07 2.75 2.55 1.34 1.60 2.25 1.56 4.82%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 28/04/09 30/04/08 27/04/07 27/04/06 29/04/05 29/04/04 30/04/03 -
Price 2.73 3.00 2.56 2.13 2.17 2.20 2.19 -
P/RPS 0.98 5.58 3.39 2.75 3.07 2.72 1.07 -1.45%
P/EPS 14.32 171.55 -4.21 28.90 58.00 35.76 23.60 -7.98%
EY 6.98 0.58 -23.73 3.46 1.72 2.80 4.24 8.65%
DY 2.55 0.00 0.00 1.88 0.92 1.17 0.00 -
P/NAPS 2.07 2.75 2.56 1.28 1.60 2.20 1.89 1.52%

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