[ATLAN] YoY TTM Result on 31-Aug-2007 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
31-Aug-2007 [#2]
Profit Trend
QoQ- -7.59%
YoY- -931.99%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 729,081 649,306 369,942 125,984 154,916 146,331 116,398 35.75%
PBT 110,219 73,820 50,093 -129,486 12,841 21,836 11,223 46.31%
Tax -12,054 -13,740 -10,319 1,002 -1,355 -3,702 -3,926 20.54%
NP 98,165 60,080 39,774 -128,484 11,486 18,134 7,297 54.18%
-
NP to SH 78,487 50,490 43,111 -128,484 15,443 15,277 7,297 48.54%
-
Tax Rate 10.94% 18.61% 20.60% - 10.55% 16.95% 34.98% -
Total Cost 630,916 589,226 330,168 254,468 143,430 128,197 109,101 33.95%
-
Net Worth 352,759 203,194 313,702 195,535 329,736 248,768 184,228 11.42%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div 46,024 30,040 - - 7,672 3,655 3,410 54.27%
Div Payout % 58.64% 59.50% - - 49.68% 23.93% 46.74% -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 352,759 203,194 313,702 195,535 329,736 248,768 184,228 11.42%
NOSH 251,971 203,194 230,663 193,600 192,828 192,843 157,460 8.14%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 13.46% 9.25% 10.75% -101.98% 7.41% 12.39% 6.27% -
ROE 22.25% 24.85% 13.74% -65.71% 4.68% 6.14% 3.96% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 289.35 319.55 160.38 65.07 80.34 75.88 73.92 25.52%
EPS 31.15 24.85 18.69 -66.37 8.01 7.92 4.63 37.37%
DPS 18.27 14.78 0.00 0.00 4.00 1.90 2.17 42.60%
NAPS 1.40 1.00 1.36 1.01 1.71 1.29 1.17 3.03%
Adjusted Per Share Value based on latest NOSH - 193,600
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 287.33 255.89 145.79 49.65 61.05 57.67 45.87 35.75%
EPS 30.93 19.90 16.99 -50.64 6.09 6.02 2.88 48.50%
DPS 18.14 11.84 0.00 0.00 3.02 1.44 1.34 54.34%
NAPS 1.3902 0.8008 1.2363 0.7706 1.2995 0.9804 0.726 11.42%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 -
Price 3.18 2.82 2.95 2.98 2.15 2.19 2.29 -
P/RPS 1.10 0.88 1.84 4.58 2.68 2.89 3.10 -15.85%
P/EPS 10.21 11.35 15.78 -4.49 26.85 27.64 49.42 -23.10%
EY 9.80 8.81 6.34 -22.27 3.72 3.62 2.02 30.09%
DY 5.74 5.24 0.00 0.00 1.86 0.87 0.95 34.93%
P/NAPS 2.27 2.82 2.17 2.95 1.26 1.70 1.96 2.47%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 27/10/10 28/10/09 30/10/08 31/10/07 30/10/06 24/10/05 29/10/04 -
Price 3.19 2.90 2.58 3.22 2.13 2.18 2.28 -
P/RPS 1.10 0.91 1.61 4.95 2.65 2.87 3.08 -15.76%
P/EPS 10.24 11.67 13.80 -4.85 26.60 27.52 49.20 -23.00%
EY 9.76 8.57 7.24 -20.61 3.76 3.63 2.03 29.89%
DY 5.73 5.10 0.00 0.00 1.88 0.87 0.95 34.90%
P/NAPS 2.28 2.90 1.90 3.19 1.25 1.69 1.95 2.63%

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