[ATLAN] QoQ Annualized Quarter Result on 28-Feb-2009 [#4]

Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- -24.76%
YoY- 1140.5%
View:
Show?
Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 670,625 640,668 633,512 650,062 645,140 642,180 633,160 3.90%
PBT 110,077 122,870 88,248 59,997 76,158 95,224 41,744 90.75%
Tax -15,658 -16,200 -16,212 -15,675 -17,822 -20,072 -26,100 -28.84%
NP 94,418 106,670 72,036 44,322 58,336 75,152 15,644 231.12%
-
NP to SH 79,049 93,864 60,768 44,472 59,109 81,826 28,760 96.09%
-
Tax Rate 14.22% 13.18% 18.37% 26.13% 23.40% 21.08% 62.52% -
Total Cost 576,206 533,998 561,476 605,740 586,804 567,028 617,516 -4.50%
-
Net Worth 312,866 278,427 304,311 303,218 303,367 313,650 276,187 8.66%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 45,016 24,036 47,180 16,079 15,321 - - -
Div Payout % 56.95% 25.61% 77.64% 36.16% 25.92% - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 312,866 278,427 304,311 303,218 303,367 313,650 276,187 8.66%
NOSH 225,083 200,307 235,900 229,710 229,823 230,625 228,253 -0.92%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 14.08% 16.65% 11.37% 6.82% 9.04% 11.70% 2.47% -
ROE 25.27% 33.71% 19.97% 14.67% 19.48% 26.09% 10.41% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 297.95 319.84 268.55 282.99 280.71 278.45 277.39 4.87%
EPS 35.12 46.86 25.76 19.36 25.72 32.58 12.60 97.93%
DPS 20.00 12.00 20.00 7.00 6.67 0.00 0.00 -
NAPS 1.39 1.39 1.29 1.32 1.32 1.36 1.21 9.67%
Adjusted Per Share Value based on latest NOSH - 233,333
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 264.39 252.58 249.76 256.28 254.34 253.18 249.62 3.90%
EPS 31.16 37.01 23.96 17.53 23.30 32.26 11.34 96.06%
DPS 17.75 9.48 18.60 6.34 6.04 0.00 0.00 -
NAPS 1.2335 1.0977 1.1997 1.1954 1.196 1.2366 1.0889 8.65%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 2.77 2.82 2.59 2.73 2.70 2.95 3.04 -
P/RPS 0.93 0.88 0.96 0.96 0.96 1.06 1.10 -10.57%
P/EPS 7.89 6.02 10.05 14.10 10.50 8.31 24.13 -52.50%
EY 12.68 16.62 9.95 7.09 9.53 12.03 4.14 110.75%
DY 7.22 4.26 7.72 2.56 2.47 0.00 0.00 -
P/NAPS 1.99 2.03 2.01 2.07 2.05 2.17 2.51 -14.32%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 27/01/10 28/10/09 29/07/09 28/04/09 22/01/09 30/10/08 28/07/08 -
Price 2.88 2.90 2.77 2.73 2.59 2.58 2.98 -
P/RPS 0.97 0.91 1.03 0.96 0.92 0.93 1.07 -6.32%
P/EPS 8.20 6.19 10.75 14.10 10.07 7.27 23.65 -50.61%
EY 12.19 16.16 9.30 7.09 9.93 13.75 4.23 102.37%
DY 6.94 4.14 7.22 2.56 2.57 0.00 0.00 -
P/NAPS 2.07 2.09 2.15 2.07 1.96 1.90 2.46 -10.86%

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