[ATLAN] QoQ Annualized Quarter Result on 28-Feb-2011 [#4]

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Annualized Quarter Result
Revenue	703,189	699,638	709,168	744,789	718,869	703,050	703,848	-0.06%
YoY %	0.51%	-1.34%	-4.78%	3.61%	2.25%	-0.11%	-	-
Horiz. %	99.91%	99.40%	100.76%	105.82%	102.13%	99.89%	100.00%	-
PBT	191,458	252,004	435,988	73,700	105,250	118,306	137,204	24.84%
YoY %	-24.03%	-42.20%	491.57%	-29.98%	-11.04%	-13.77%	-	-
Horiz. %	139.54%	183.67%	317.77%	53.72%	76.71%	86.23%	100.00%	-
Tax	-32,680	-38,142	-57,324	-23,435	-19,773	-17,564	-14,052	75.44%
YoY %	14.32%	33.46%	-144.61%	-18.52%	-12.58%	-24.99%	-	-
Horiz. %	232.56%	271.43%	407.94%	166.77%	140.71%	124.99%	100.00%	-
NP	158,778	213,862	378,664	50,265	85,477	100,742	123,152	18.44%
YoY %	-25.76%	-43.52%	653.34%	-41.19%	-15.15%	-18.20%	-	-
Horiz. %	128.93%	173.66%	307.48%	40.82%	69.41%	81.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	146,140	202,542	368,940	30,182	65,741	80,114	96,832	31.54%
YoY %	-27.85%	-45.10%	1,122.38%	-54.09%	-17.94%	-17.26%	-	-
Horiz. %	150.92%	209.17%	381.01%	31.17%	67.89%	82.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.07%	15.14%	13.15%	31.80%	18.79%	14.85%	10.24%	-
YoY %	12.75%	15.13%	-58.65%	69.24%	26.53%	45.02%	-	-
Horiz. %	166.70%	147.85%	128.42%	310.55%	183.50%	145.02%	100.00%	-
Total Cost	544,410	485,776	330,504	694,524	633,392	602,308	580,696	-4.20%
YoY %	12.07%	46.98%	-52.41%	9.65%	5.16%	3.72%	-	-
Horiz. %	93.75%	83.65%	56.92%	119.60%	109.07%	103.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	403,237	403,168	395,652	314,103	345,266	345,106	322,773	15.98%
YoY %	0.02%	1.90%	25.96%	-9.03%	0.05%	6.92%	-	-
Horiz. %	124.93%	124.91%	122.58%	97.31%	106.97%	106.92%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Dividend
Div	13,441	20,158	-	42,379	33,119	24,650	48,175	-57.26%
YoY %	-33.32%	0.00%	-	27.96%	34.36%	-48.83%	-	-
Horiz. %	27.90%	41.84%	-	87.97%	68.75%	51.17%	100.00%	-
Div Payout %	9.20%	9.95%	-	140.41%	50.38%	30.77%	49.75%	-
YoY %	-7.54%	0.00%	-	178.70%	63.73%	-38.15%	-	-
Horiz. %	18.49%	20.00%	-	282.23%	101.27%	61.85%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Equity
Net Worth	403,237	403,168	395,652	314,103	345,266	345,106	322,773	15.98%
YoY %	0.02%	1.90%	25.96%	-9.03%	0.05%	6.92%	-	-
Horiz. %	124.93%	124.91%	122.58%	97.31%	106.97%	106.92%	100.00%	-
NOSH	252,023	251,980	252,008	249,288	248,392	246,504	240,875	3.05%
YoY %	0.02%	-0.01%	1.09%	0.36%	0.77%	2.34%	-	-
Horiz. %	104.63%	104.61%	104.62%	103.49%	103.12%	102.34%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Ratio Analysis
NP Margin	22.58%	30.57%	53.40%	6.75%	11.89%	14.33%	17.50%	-
YoY %	-26.14%	-42.75%	691.11%	-43.23%	-17.03%	-18.11%	-	-
Horiz. %	129.03%	174.69%	305.14%	38.57%	67.94%	81.89%	100.00%	-
ROE	36.24%	50.24%	93.25%	9.61%	19.04%	23.21%	30.00%	-
YoY %	-27.87%	-46.12%	870.34%	-49.53%	-17.97%	-22.63%	-	-
Horiz. %	120.80%	167.47%	310.83%	32.03%	63.47%	77.37%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Per Share
RPS	279.02	277.66	281.41	298.77	289.41	285.21	292.20	-3.02%
YoY %	0.49%	-1.33%	-5.81%	3.23%	1.47%	-2.39%	-	-
Horiz. %	95.49%	95.02%	96.31%	102.25%	99.05%	97.61%	100.00%	-
EPS	57.99	80.38	146.40	12.11	26.47	32.50	40.20	27.64%
YoY %	-27.86%	-45.10%	1,108.92%	-54.25%	-18.55%	-19.15%	-	-
Horiz. %	144.25%	199.95%	364.18%	30.12%	65.85%	80.85%	100.00%	-
DPS	5.33	8.00	0.00	17.00	13.33	10.00	20.00	-58.55%
YoY %	-33.38%	0.00%	0.00%	27.53%	33.30%	-50.00%	-	-
Horiz. %	26.65%	40.00%	0.00%	85.00%	66.65%	50.00%	100.00%	-
NAPS	1.60	1.60	1.57	1.26	1.39	1.40	1.34	12.53%
YoY %	0.00%	1.91%	24.60%	-9.35%	-0.71%	4.48%	-	-
Horiz. %	119.40%	119.40%	117.16%	94.03%	103.73%	104.48%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Adjusted Per Share Value based on latest NOSH - 252,131
RPS	277.23	275.83	279.59	293.63	283.41	277.17	277.49	-0.06%
YoY %	0.51%	-1.34%	-4.78%	3.61%	2.25%	-0.12%	-	-
Horiz. %	99.91%	99.40%	100.76%	105.82%	102.13%	99.88%	100.00%	-
EPS	57.61	79.85	145.45	11.90	25.92	31.58	38.18	31.52%
YoY %	-27.85%	-45.10%	1,122.27%	-54.09%	-17.92%	-17.29%	-	-
Horiz. %	150.89%	209.14%	380.96%	31.17%	67.89%	82.71%	100.00%	-
DPS	5.30	7.95	0.00	16.71	13.06	9.72	18.99	-57.25%
YoY %	-33.33%	0.00%	0.00%	27.95%	34.36%	-48.82%	-	-
Horiz. %	27.91%	41.86%	0.00%	87.99%	68.77%	51.18%	100.00%	-
NAPS	1.5897	1.5895	1.5598	1.2383	1.3612	1.3606	1.2725	15.97%
YoY %	0.01%	1.90%	25.96%	-9.03%	0.04%	6.92%	-	-
Horiz. %	124.93%	124.91%	122.58%	97.31%	106.97%	106.92%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/11	29/08/11	31/05/11	28/02/11	30/11/10	30/08/10	31/05/10	-
Price	3.05	3.18	3.33	3.32	3.15	3.18	3.25	-
P/RPS	1.09	1.15	1.18	1.11	1.09	1.11	1.11	-1.20%
YoY %	-5.22%	-2.54%	6.31%	1.83%	-1.80%	0.00%	-	-
Horiz. %	98.20%	103.60%	106.31%	100.00%	98.20%	100.00%	100.00%	-
P/EPS	5.26	3.96	2.27	27.42	11.90	9.78	8.08	-24.86%
YoY %	32.83%	74.45%	-91.72%	130.42%	21.68%	21.04%	-	-
Horiz. %	65.10%	49.01%	28.09%	339.36%	147.28%	121.04%	100.00%	-
EY	19.01	25.28	43.96	3.65	8.40	10.22	12.37	33.13%
YoY %	-24.80%	-42.49%	1,104.38%	-56.55%	-17.81%	-17.38%	-	-
Horiz. %	153.68%	204.37%	355.38%	29.51%	67.91%	82.62%	100.00%	-
DY	1.75	2.52	0.00	5.12	4.23	3.14	6.15	-56.70%
YoY %	-30.56%	0.00%	0.00%	21.04%	34.71%	-48.94%	-	-
Horiz. %	28.46%	40.98%	0.00%	83.25%	68.78%	51.06%	100.00%	-
P/NAPS	1.91	1.99	2.12	2.63	2.27	2.27	2.43	-14.81%
YoY %	-4.02%	-6.13%	-19.39%	15.86%	0.00%	-6.58%	-	-
Horiz. %	78.60%	81.89%	87.24%	108.23%	93.42%	93.42%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Price Multiplier on Announcement Date
Date	12/01/12	13/10/11	14/07/11	29/04/11	26/01/11	27/10/10	22/06/10	-
Price	2.96	3.00	3.32	3.37	3.25	3.19	3.20	-
P/RPS	1.06	1.08	1.18	1.13	1.12	1.12	1.10	-2.43%
YoY %	-1.85%	-8.47%	4.42%	0.89%	0.00%	1.82%	-	-
Horiz. %	96.36%	98.18%	107.27%	102.73%	101.82%	101.82%	100.00%	-
P/EPS	5.10	3.73	2.27	27.83	12.28	9.82	7.96	-25.66%
YoY %	36.73%	64.32%	-91.84%	126.63%	25.05%	23.37%	-	-
Horiz. %	64.07%	46.86%	28.52%	349.62%	154.27%	123.37%	100.00%	-
EY	19.59	26.79	44.10	3.59	8.14	10.19	12.56	34.45%
YoY %	-26.88%	-39.25%	1,128.41%	-55.90%	-20.12%	-18.87%	-	-
Horiz. %	155.97%	213.30%	351.11%	28.58%	64.81%	81.13%	100.00%	-
DY	1.80	2.67	0.00	5.04	4.10	3.13	6.25	-56.35%
YoY %	-32.58%	0.00%	0.00%	22.93%	30.99%	-49.92%	-	-
Horiz. %	28.80%	42.72%	0.00%	80.64%	65.60%	50.08%	100.00%	-
P/NAPS	1.85	1.88	2.11	2.67	2.34	2.28	2.39	-15.68%
YoY %	-1.60%	-10.90%	-20.97%	14.10%	2.63%	-4.60%	-	-
Horiz. %	77.41%	78.66%	88.28%	111.72%	97.91%	95.40%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos