[ATLAN] YoY TTM Result on 30-Nov-2005 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
14-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#3]
Profit Trend
QoQ- 40.77%
YoY- 408.39%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 502,379 127,776 147,629 149,972 117,612 85,157 38,162 53.60%
PBT 59,010 -130,666 12,300 23,167 8,727 8,561 2,530 68.95%
Tax -13,535 1,293 -1,464 -2,762 -4,497 -1,883 -1,169 50.35%
NP 45,475 -129,373 10,836 20,405 4,230 6,678 1,361 79.37%
-
NP to SH 46,055 -129,373 10,836 21,505 4,230 6,678 1,361 79.75%
-
Tax Rate 22.94% - 11.90% 11.92% 51.53% 22.00% 46.21% -
Total Cost 456,904 257,149 136,793 129,567 113,382 78,479 36,801 52.11%
-
Net Worth 304,848 199,895 327,359 325,515 815,975 158,949 17,923 60.29%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div 11,547 - 7,672 3,655 1,991 1,596 - -
Div Payout % 25.07% - 70.80% 17.00% 47.08% 23.91% - -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 304,848 199,895 327,359 325,515 815,975 158,949 17,923 60.29%
NOSH 230,945 197,916 194,857 192,612 642,500 141,919 17,923 53.05%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 9.05% -101.25% 7.34% 13.61% 3.60% 7.84% 3.57% -
ROE 15.11% -64.72% 3.31% 6.61% 0.52% 4.20% 7.59% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 217.53 64.56 75.76 77.86 18.31 60.00 212.92 0.35%
EPS 19.94 -65.37 5.56 11.16 0.66 4.71 7.59 17.44%
DPS 5.00 0.00 4.00 1.90 0.31 1.12 0.00 -
NAPS 1.32 1.01 1.68 1.69 1.27 1.12 1.00 4.73%
Adjusted Per Share Value based on latest NOSH - 192,612
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 198.06 50.37 58.20 59.13 46.37 33.57 15.05 53.59%
EPS 18.16 -51.00 4.27 8.48 1.67 2.63 0.54 79.56%
DPS 4.55 0.00 3.02 1.44 0.79 0.63 0.00 -
NAPS 1.2018 0.7881 1.2906 1.2833 3.2169 0.6266 0.0707 60.28%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 2.70 3.06 2.13 2.18 2.30 2.38 4.10 -
P/RPS 1.24 4.74 2.81 2.80 12.56 3.97 1.93 -7.10%
P/EPS 13.54 -4.68 38.30 19.53 349.35 50.58 53.99 -20.57%
EY 7.39 -21.36 2.61 5.12 0.29 1.98 1.85 25.93%
DY 1.85 0.00 1.88 0.87 0.13 0.47 0.00 -
P/NAPS 2.05 3.03 1.27 1.29 1.81 2.13 4.10 -10.90%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 22/01/09 30/01/08 31/01/07 14/02/06 31/01/05 27/01/04 21/01/03 -
Price 2.59 3.20 2.22 2.16 2.16 2.22 1.88 -
P/RPS 1.19 4.96 2.93 2.77 11.80 3.70 0.88 5.15%
P/EPS 12.99 -4.90 39.92 19.35 328.09 47.18 24.76 -10.18%
EY 7.70 -20.43 2.50 5.17 0.30 2.12 4.04 11.33%
DY 1.93 0.00 1.80 0.88 0.14 0.51 0.00 -
P/NAPS 1.96 3.17 1.32 1.28 1.70 1.98 1.88 0.69%

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