[ATLAN] YoY TTM Result on 28-Feb-2007 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
28-Feb-2007 [#4]
Profit Trend
QoQ- -1178.71%
YoY- -926.77%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 697,890 650,062 110,158 145,378 148,655 129,395 107,296 36.60%
PBT 112,499 59,997 4,637 -117,607 15,381 10,107 12,032 45.12%
Tax -11,372 -15,675 -1,052 718 -2,343 -3,268 -3,863 19.70%
NP 101,127 44,322 3,585 -116,889 13,038 6,839 8,169 52.06%
-
NP to SH 85,361 44,472 3,585 -116,889 14,138 6,839 8,169 47.83%
-
Tax Rate 10.11% 26.13% 22.69% - 15.23% 32.33% 32.11% -
Total Cost 596,763 605,740 106,573 262,267 135,617 122,556 99,127 34.85%
-
Net Worth 311,457 308,000 223,450 192,441 320,311 248,602 132,765 15.26%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div 47,253 16,213 - - 7,672 3,655 3,409 54.95%
Div Payout % 55.36% 36.46% - - 54.27% 53.46% 41.73% -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 311,457 308,000 223,450 192,441 320,311 248,602 132,765 15.26%
NOSH 227,340 233,333 205,000 192,441 191,803 182,796 132,765 9.37%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 14.49% 6.82% 3.25% -80.40% 8.77% 5.29% 7.61% -
ROE 27.41% 14.44% 1.60% -60.74% 4.41% 2.75% 6.15% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 306.98 278.60 53.74 75.54 77.50 70.79 80.82 24.89%
EPS 37.55 19.06 1.75 -60.74 7.37 3.74 6.15 35.17%
DPS 20.79 6.95 0.00 0.00 4.00 2.00 2.57 41.66%
NAPS 1.37 1.32 1.09 1.00 1.67 1.36 1.00 5.38%
Adjusted Per Share Value based on latest NOSH - 192,441
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 275.04 256.19 43.41 57.29 58.58 50.99 42.29 36.60%
EPS 33.64 17.53 1.41 -46.07 5.57 2.70 3.22 47.82%
DPS 18.62 6.39 0.00 0.00 3.02 1.44 1.34 55.02%
NAPS 1.2274 1.2138 0.8806 0.7584 1.2623 0.9797 0.5232 15.26%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 3.05 2.73 3.00 2.55 2.24 2.17 2.25 -
P/RPS 0.99 0.98 5.58 3.38 2.89 3.07 2.78 -15.80%
P/EPS 8.12 14.32 171.55 -4.20 30.39 58.00 36.57 -22.17%
EY 12.31 6.98 0.58 -23.82 3.29 1.72 2.73 28.51%
DY 6.81 2.55 0.00 0.00 1.79 0.92 1.14 34.68%
P/NAPS 2.23 2.07 2.75 2.55 1.34 1.60 2.25 -0.14%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 28/04/10 28/04/09 30/04/08 27/04/07 27/04/06 29/04/05 29/04/04 -
Price 3.38 2.73 3.00 2.56 2.13 2.17 2.20 -
P/RPS 1.10 0.98 5.58 3.39 2.75 3.07 2.72 -13.99%
P/EPS 9.00 14.32 171.55 -4.21 28.90 58.00 35.76 -20.53%
EY 11.11 6.98 0.58 -23.73 3.46 1.72 2.80 25.80%
DY 6.15 2.55 0.00 0.00 1.88 0.92 1.17 31.84%
P/NAPS 2.47 2.07 2.75 2.56 1.28 1.60 2.20 1.94%

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