[ATLAN] YoY TTM Result on 31-Aug-2003 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-Aug-2003 [#2]
Profit Trend
QoQ- 34.18%
YoY- 294.0%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 154,916 146,331 116,398 63,955 37,766 47,119 49,100 21.09%
PBT 12,841 21,836 11,223 5,684 2,005 -3,627 -2,460 -
Tax -1,355 -3,702 -3,926 -1,350 -905 4,922 2,460 -
NP 11,486 18,134 7,297 4,334 1,100 1,295 0 -
-
NP to SH 15,443 15,277 7,297 4,334 1,100 -2,871 -2,247 -
-
Tax Rate 10.55% 16.95% 34.98% 23.75% 45.14% - - -
Total Cost 143,430 128,197 109,101 59,621 36,666 45,824 49,100 19.55%
-
Net Worth 329,736 248,768 184,228 181,467 21,336 20,508 23,453 55.32%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div 7,672 3,655 3,410 1,596 - - - -
Div Payout % 49.68% 23.93% 46.74% 36.83% - - - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 329,736 248,768 184,228 181,467 21,336 20,508 23,453 55.32%
NOSH 192,828 192,843 157,460 141,771 17,929 17,833 17,767 48.76%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 7.41% 12.39% 6.27% 6.78% 2.91% 2.75% 0.00% -
ROE 4.68% 6.14% 3.96% 2.39% 5.16% -14.00% -9.58% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 80.34 75.88 73.92 45.11 210.63 264.22 276.34 -18.60%
EPS 8.01 7.92 4.63 3.06 6.14 -16.10 -12.65 -
DPS 4.00 1.90 2.17 1.13 0.00 0.00 0.00 -
NAPS 1.71 1.29 1.17 1.28 1.19 1.15 1.32 4.40%
Adjusted Per Share Value based on latest NOSH - 141,771
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 61.05 57.67 45.87 25.20 14.88 18.57 19.35 21.09%
EPS 6.09 6.02 2.88 1.71 0.43 -1.13 -0.89 -
DPS 3.02 1.44 1.34 0.63 0.00 0.00 0.00 -
NAPS 1.2995 0.9804 0.726 0.7152 0.0841 0.0808 0.0924 55.33%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 2.15 2.19 2.29 2.28 4.90 3.98 6.60 -
P/RPS 2.68 2.89 3.10 5.05 2.33 1.51 2.39 1.92%
P/EPS 26.85 27.64 49.42 74.58 79.87 -24.72 -52.19 -
EY 3.72 3.62 2.02 1.34 1.25 -4.04 -1.92 -
DY 1.86 0.87 0.95 0.49 0.00 0.00 0.00 -
P/NAPS 1.26 1.70 1.96 1.78 4.12 3.46 5.00 -20.51%
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/10/06 24/10/05 29/10/04 31/10/03 15/10/02 19/10/01 31/10/00 -
Price 2.13 2.18 2.28 2.98 4.58 2.94 4.20 -
P/RPS 2.65 2.87 3.08 6.61 2.17 1.11 1.52 9.70%
P/EPS 26.60 27.52 49.20 97.48 74.65 -18.26 -33.21 -
EY 3.76 3.63 2.03 1.03 1.34 -5.48 -3.01 -
DY 1.88 0.87 0.95 0.38 0.00 0.00 0.00 -
P/NAPS 1.25 1.69 1.95 2.33 3.85 2.56 3.18 -14.40%

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