[ATLAN] YoY TTM Result on 30-Nov-2006 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
31-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
30-Nov-2006 [#3]
Profit Trend
QoQ- -29.83%
YoY- -49.61%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 669,176 502,379 127,776 147,629 149,972 117,612 85,157 40.95%
PBT 85,435 59,010 -130,666 12,300 23,167 8,727 8,561 46.67%
Tax -14,052 -13,535 1,293 -1,464 -2,762 -4,497 -1,883 39.74%
NP 71,383 45,475 -129,373 10,836 20,405 4,230 6,678 48.36%
-
NP to SH 59,426 46,055 -129,373 10,836 21,505 4,230 6,678 43.90%
-
Tax Rate 16.45% 22.94% - 11.90% 11.92% 51.53% 22.00% -
Total Cost 597,793 456,904 257,149 136,793 129,567 113,382 78,479 40.22%
-
Net Worth 305,577 304,848 199,895 327,359 325,515 815,975 158,949 11.49%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div 38,279 11,547 - 7,672 3,655 1,991 1,596 69.73%
Div Payout % 64.41% 25.07% - 70.80% 17.00% 47.08% 23.91% -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 305,577 304,848 199,895 327,359 325,515 815,975 158,949 11.49%
NOSH 219,839 230,945 197,916 194,857 192,612 642,500 141,919 7.55%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 10.67% 9.05% -101.25% 7.34% 13.61% 3.60% 7.84% -
ROE 19.45% 15.11% -64.72% 3.31% 6.61% 0.52% 4.20% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 304.39 217.53 64.56 75.76 77.86 18.31 60.00 31.05%
EPS 27.03 19.94 -65.37 5.56 11.16 0.66 4.71 33.76%
DPS 17.41 5.00 0.00 4.00 1.90 0.31 1.12 57.91%
NAPS 1.39 1.32 1.01 1.68 1.69 1.27 1.12 3.66%
Adjusted Per Share Value based on latest NOSH - 194,857
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 263.82 198.06 50.37 58.20 59.13 46.37 33.57 40.95%
EPS 23.43 18.16 -51.00 4.27 8.48 1.67 2.63 43.93%
DPS 15.09 4.55 0.00 3.02 1.44 0.79 0.63 69.69%
NAPS 1.2047 1.2018 0.7881 1.2906 1.2833 3.2169 0.6266 11.49%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 2.77 2.70 3.06 2.13 2.18 2.30 2.38 -
P/RPS 0.91 1.24 4.74 2.81 2.80 12.56 3.97 -21.75%
P/EPS 10.25 13.54 -4.68 38.30 19.53 349.35 50.58 -23.34%
EY 9.76 7.39 -21.36 2.61 5.12 0.29 1.98 30.42%
DY 6.29 1.85 0.00 1.88 0.87 0.13 0.47 54.02%
P/NAPS 1.99 2.05 3.03 1.27 1.29 1.81 2.13 -1.12%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 27/01/10 22/01/09 30/01/08 31/01/07 14/02/06 31/01/05 27/01/04 -
Price 2.88 2.59 3.20 2.22 2.16 2.16 2.22 -
P/RPS 0.95 1.19 4.96 2.93 2.77 11.80 3.70 -20.25%
P/EPS 10.65 12.99 -4.90 39.92 19.35 328.09 47.18 -21.95%
EY 9.39 7.70 -20.43 2.50 5.17 0.30 2.12 28.12%
DY 6.05 1.93 0.00 1.80 0.88 0.14 0.51 50.96%
P/NAPS 2.07 1.96 3.17 1.32 1.28 1.70 1.98 0.74%

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