[ATLAN] YoY TTM Result on 31-Aug-2008 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-Aug-2008 [#2]
Profit Trend
QoQ- 336.7%
YoY- 133.55%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 743,083 729,081 649,306 369,942 125,984 154,916 146,331 31.08%
PBT 140,548 110,219 73,820 50,093 -129,486 12,841 21,836 36.36%
Tax -33,724 -12,054 -13,740 -10,319 1,002 -1,355 -3,702 44.49%
NP 106,824 98,165 60,080 39,774 -128,484 11,486 18,134 34.37%
-
NP to SH 91,396 78,487 50,490 43,111 -128,484 15,443 15,277 34.71%
-
Tax Rate 23.99% 10.94% 18.61% 20.60% - 10.55% 16.95% -
Total Cost 636,259 630,916 589,226 330,168 254,468 143,430 128,197 30.58%
-
Net Worth 402,763 352,759 203,194 313,702 195,535 329,736 248,768 8.35%
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Div 40,317 46,024 30,040 - - 7,672 3,655 49.17%
Div Payout % 44.11% 58.64% 59.50% - - 49.68% 23.93% -
Equity
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Net Worth 402,763 352,759 203,194 313,702 195,535 329,736 248,768 8.35%
NOSH 251,727 251,971 203,194 230,663 193,600 192,828 192,843 4.53%
Ratio Analysis
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
NP Margin 14.38% 13.46% 9.25% 10.75% -101.98% 7.41% 12.39% -
ROE 22.69% 22.25% 24.85% 13.74% -65.71% 4.68% 6.14% -
Per Share
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 295.19 289.35 319.55 160.38 65.07 80.34 75.88 25.39%
EPS 36.31 31.15 24.85 18.69 -66.37 8.01 7.92 28.87%
DPS 16.00 18.27 14.78 0.00 0.00 4.00 1.90 42.61%
NAPS 1.60 1.40 1.00 1.36 1.01 1.71 1.29 3.65%
Adjusted Per Share Value based on latest NOSH - 230,663
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 292.96 287.44 255.99 145.85 49.67 61.07 57.69 31.08%
EPS 36.03 30.94 19.91 17.00 -50.65 6.09 6.02 34.72%
DPS 15.90 18.14 11.84 0.00 0.00 3.02 1.44 49.19%
NAPS 1.5879 1.3907 0.8011 1.2368 0.7709 1.30 0.9808 8.35%
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 -
Price 3.18 3.18 2.82 2.95 2.98 2.15 2.19 -
P/RPS 1.08 1.10 0.88 1.84 4.58 2.68 2.89 -15.12%
P/EPS 8.76 10.21 11.35 15.78 -4.49 26.85 27.64 -17.42%
EY 11.42 9.80 8.81 6.34 -22.27 3.72 3.62 21.09%
DY 5.03 5.74 5.24 0.00 0.00 1.86 0.87 33.95%
P/NAPS 1.99 2.27 2.82 2.17 2.95 1.26 1.70 2.65%
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 13/10/11 27/10/10 28/10/09 30/10/08 31/10/07 30/10/06 24/10/05 -
Price 3.00 3.19 2.90 2.58 3.22 2.13 2.18 -
P/RPS 1.02 1.10 0.91 1.61 4.95 2.65 2.87 -15.83%
P/EPS 8.26 10.24 11.67 13.80 -4.85 26.60 27.52 -18.16%
EY 12.10 9.76 8.57 7.24 -20.61 3.76 3.63 22.20%
DY 5.33 5.73 5.10 0.00 0.00 1.88 0.87 35.25%
P/NAPS 1.88 2.28 2.90 1.90 3.19 1.25 1.69 1.79%

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