[ATLAN] YoY TTM Result on 28-Feb-2009 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- -3.44%
YoY- 1140.5%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 722,040 744,789 697,890 650,062 110,158 145,378 148,655 30.10%
PBT 158,969 73,700 112,499 59,997 4,637 -117,607 15,381 47.53%
Tax -30,066 -23,435 -11,372 -15,675 -1,052 718 -2,343 52.94%
NP 128,903 50,265 101,127 44,322 3,585 -116,889 13,038 46.45%
-
NP to SH 115,358 30,181 85,361 44,472 3,585 -116,889 14,138 41.84%
-
Tax Rate 18.91% 31.80% 10.11% 26.13% 22.69% - 15.23% -
Total Cost 593,137 694,524 596,763 605,740 106,573 262,267 135,617 27.85%
-
Net Worth 251,594 133,629 311,457 308,000 223,450 192,441 320,311 -3.94%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div 35,228 42,847 47,253 16,213 - - 7,672 28.89%
Div Payout % 30.54% 141.97% 55.36% 36.46% - - 54.27% -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 251,594 133,629 311,457 308,000 223,450 192,441 320,311 -3.94%
NOSH 251,594 252,131 227,340 233,333 205,000 192,441 191,803 4.62%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 17.85% 6.75% 14.49% 6.82% 3.25% -80.40% 8.77% -
ROE 45.85% 22.59% 27.41% 14.44% 1.60% -60.74% 4.41% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 286.99 295.40 306.98 278.60 53.74 75.54 77.50 24.35%
EPS 45.85 11.97 37.55 19.06 1.75 -60.74 7.37 35.57%
DPS 14.00 16.99 20.79 6.95 0.00 0.00 4.00 23.19%
NAPS 1.00 0.53 1.37 1.32 1.09 1.00 1.67 -8.18%
Adjusted Per Share Value based on latest NOSH - 233,333
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 284.66 293.63 275.14 256.28 43.43 57.31 58.61 30.10%
EPS 45.48 11.90 33.65 17.53 1.41 -46.08 5.57 41.85%
DPS 13.89 16.89 18.63 6.39 0.00 0.00 3.02 28.92%
NAPS 0.9919 0.5268 1.2279 1.2143 0.8809 0.7587 1.2628 -3.94%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 3.58 3.32 3.05 2.73 3.00 2.55 2.24 -
P/RPS 1.25 1.12 0.99 0.98 5.58 3.38 2.89 -13.02%
P/EPS 7.81 27.74 8.12 14.32 171.55 -4.20 30.39 -20.24%
EY 12.81 3.61 12.31 6.98 0.58 -23.82 3.29 25.40%
DY 3.91 5.12 6.81 2.55 0.00 0.00 1.79 13.89%
P/NAPS 3.58 6.26 2.23 2.07 2.75 2.55 1.34 17.77%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 30/04/12 29/04/11 28/04/10 28/04/09 30/04/08 27/04/07 27/04/06 -
Price 4.20 3.37 3.38 2.73 3.00 2.56 2.13 -
P/RPS 1.46 1.14 1.10 0.98 5.58 3.39 2.75 -10.00%
P/EPS 9.16 28.15 9.00 14.32 171.55 -4.21 28.90 -17.41%
EY 10.92 3.55 11.11 6.98 0.58 -23.73 3.46 21.09%
DY 3.33 5.04 6.15 2.55 0.00 0.00 1.88 9.98%
P/NAPS 4.20 6.36 2.47 2.07 2.75 2.56 1.28 21.87%

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