[ATLAN] YoY TTM Result on 28-Feb-2010 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- 43.64%
YoY- 91.94%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 791,851 722,040 744,789 697,890 650,062 110,158 145,378 32.61%
PBT 120,291 158,969 73,700 112,499 59,997 4,637 -117,607 -
Tax -29,405 -30,066 -23,435 -11,372 -15,675 -1,052 718 -
NP 90,886 128,903 50,265 101,127 44,322 3,585 -116,889 -
-
NP to SH 76,048 115,358 30,181 85,361 44,472 3,585 -116,889 -
-
Tax Rate 24.44% 18.91% 31.80% 10.11% 26.13% 22.69% - -
Total Cost 700,965 593,137 694,524 596,763 605,740 106,573 262,267 17.78%
-
Net Worth 400,767 251,594 133,629 311,457 308,000 223,450 192,441 12.99%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div 55,739 35,228 42,847 47,253 16,213 - - -
Div Payout % 73.29% 30.54% 141.97% 55.36% 36.46% - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 400,767 251,594 133,629 311,457 308,000 223,450 192,441 12.99%
NOSH 253,650 251,594 252,131 227,340 233,333 205,000 192,441 4.70%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 11.48% 17.85% 6.75% 14.49% 6.82% 3.25% -80.40% -
ROE 18.98% 45.85% 22.59% 27.41% 14.44% 1.60% -60.74% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 312.18 286.99 295.40 306.98 278.60 53.74 75.54 26.65%
EPS 29.98 45.85 11.97 37.55 19.06 1.75 -60.74 -
DPS 22.00 14.00 16.99 20.79 6.95 0.00 0.00 -
NAPS 1.58 1.00 0.53 1.37 1.32 1.09 1.00 7.91%
Adjusted Per Share Value based on latest NOSH - 227,340
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 312.18 284.66 293.63 275.14 256.28 43.43 57.31 32.61%
EPS 29.98 45.48 11.90 33.65 17.53 1.41 -46.08 -
DPS 22.00 13.89 16.89 18.63 6.39 0.00 0.00 -
NAPS 1.58 0.9919 0.5268 1.2279 1.2143 0.8809 0.7587 12.99%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 4.98 3.58 3.32 3.05 2.73 3.00 2.55 -
P/RPS 1.60 1.25 1.12 0.99 0.98 5.58 3.38 -11.70%
P/EPS 16.61 7.81 27.74 8.12 14.32 171.55 -4.20 -
EY 6.02 12.81 3.61 12.31 6.98 0.58 -23.82 -
DY 4.42 3.91 5.12 6.81 2.55 0.00 0.00 -
P/NAPS 3.15 3.58 6.26 2.23 2.07 2.75 2.55 3.58%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 26/04/13 30/04/12 29/04/11 28/04/10 28/04/09 30/04/08 27/04/07 -
Price 4.78 4.20 3.37 3.38 2.73 3.00 2.56 -
P/RPS 1.53 1.46 1.14 1.10 0.98 5.58 3.39 -12.40%
P/EPS 15.94 9.16 28.15 9.00 14.32 171.55 -4.21 -
EY 6.27 10.92 3.55 11.11 6.98 0.58 -23.73 -
DY 4.60 3.33 5.04 6.15 2.55 0.00 0.00 -
P/NAPS 3.03 4.20 6.36 2.47 2.07 2.75 2.56 2.84%

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