[ATLAN] YoY TTM Result on 31-May-2010 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
22-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- 10.56%
YoY- 79.85%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 788,959 724,493 746,119 715,474 650,150 235,925 134,702 34.22%
PBT 299,803 68,943 148,396 124,738 71,623 13,765 -120,134 -
Tax -48,340 -22,617 -34,253 -10,832 -13,203 -7,172 711 -
NP 251,463 46,326 114,143 113,906 58,420 6,593 -119,423 -
-
NP to SH 213,435 32,681 98,208 94,377 52,474 9,872 -119,423 -
-
Tax Rate 16.12% 32.81% 23.08% 8.68% 18.43% 52.10% - -
Total Cost 537,496 678,167 631,976 601,568 591,730 229,332 254,125 13.28%
-
Net Worth 499,690 397,227 395,652 322,773 304,311 276,187 196,304 16.83%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 81,168 60,529 42,847 35,457 28,008 - - -
Div Payout % 38.03% 185.21% 43.63% 37.57% 53.38% - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 499,690 397,227 395,652 322,773 304,311 276,187 196,304 16.83%
NOSH 253,650 253,011 252,008 240,875 235,900 228,253 196,304 4.35%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 31.87% 6.39% 15.30% 15.92% 8.99% 2.79% -88.66% -
ROE 42.71% 8.23% 24.82% 29.24% 17.24% 3.57% -60.84% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 311.04 286.35 296.07 297.03 275.60 103.36 68.62 28.61%
EPS 84.15 12.92 38.97 39.18 22.24 4.33 -60.84 -
DPS 32.00 24.00 17.00 14.72 11.87 0.00 0.00 -
NAPS 1.97 1.57 1.57 1.34 1.29 1.21 1.00 11.95%
Adjusted Per Share Value based on latest NOSH - 240,875
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 311.04 285.63 294.15 282.07 256.32 93.01 53.11 34.22%
EPS 84.15 12.88 38.72 37.21 20.69 3.89 -47.08 -
DPS 32.00 23.86 16.89 13.98 11.04 0.00 0.00 -
NAPS 1.97 1.566 1.5598 1.2725 1.1997 1.0889 0.7739 16.83%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 4.80 4.55 3.33 3.25 2.59 3.04 2.55 -
P/RPS 1.54 1.59 1.12 1.09 0.94 2.94 3.72 -13.65%
P/EPS 5.70 35.23 8.55 8.29 11.64 70.29 -4.19 -
EY 17.53 2.84 11.70 12.06 8.59 1.42 -23.86 -
DY 6.67 5.27 5.11 4.53 4.58 0.00 0.00 -
P/NAPS 2.44 2.90 2.12 2.43 2.01 2.51 2.55 -0.73%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 26/06/13 11/07/12 14/07/11 22/06/10 29/07/09 28/07/08 31/07/07 -
Price 4.85 4.35 3.32 3.20 2.77 2.98 3.10 -
P/RPS 1.56 1.52 1.12 1.08 1.01 2.88 4.52 -16.23%
P/EPS 5.76 33.68 8.52 8.17 12.45 68.90 -5.10 -
EY 17.35 2.97 11.74 12.24 8.03 1.45 -19.62 -
DY 6.60 5.52 5.12 4.60 4.29 0.00 0.00 -
P/NAPS 2.46 2.77 2.11 2.39 2.15 2.46 3.10 -3.77%

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