[ATLAN] QoQ Annualized Quarter Result on 30-Nov-2003 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
27-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- 12.22%
YoY- 264.02%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 115,004 120,292 107,296 105,825 96,802 89,676 36,576 113.88%
PBT 9,692 12,828 12,034 12,176 11,310 8,948 2,235 164.74%
Tax -3,214 -3,840 -3,865 -2,949 -3,088 -2,428 -577 212.59%
NP 6,478 8,988 8,169 9,226 8,222 6,520 1,658 147.04%
-
NP to SH 6,478 8,988 8,169 9,226 8,222 6,520 1,658 147.04%
-
Tax Rate 33.16% 29.93% 32.12% 24.22% 27.30% 27.13% 25.82% -
Total Cost 108,526 111,304 99,127 96,598 88,580 83,156 34,918 112.24%
-
Net Worth 170,704 165,345 153,831 147,626 161,910 155,808 20,792 304.38%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - 3,315 1,757 - - - -
Div Payout % - - 40.58% 19.05% - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 170,704 165,345 153,831 147,626 161,910 155,808 20,792 304.38%
NOSH 145,900 141,320 132,613 131,809 126,492 119,852 17,924 302.08%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 5.63% 7.47% 7.61% 8.72% 8.49% 7.27% 4.53% -
ROE 3.79% 5.44% 5.31% 6.25% 5.08% 4.18% 7.97% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 78.82 85.12 80.91 80.29 76.53 74.82 204.06 -46.80%
EPS 4.44 6.36 6.16 7.00 6.50 5.44 9.25 -38.55%
DPS 0.00 0.00 2.50 1.33 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.16 1.12 1.28 1.30 1.16 0.57%
Adjusted Per Share Value based on latest NOSH - 141,919
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 45.34 47.42 42.30 41.72 38.16 35.35 14.42 113.87%
EPS 2.55 3.54 3.22 3.64 3.24 2.57 0.65 147.71%
DPS 0.00 0.00 1.31 0.69 0.00 0.00 0.00 -
NAPS 0.673 0.6519 0.6065 0.582 0.6383 0.6143 0.082 304.29%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 2.29 2.19 2.25 2.38 2.28 2.78 1.81 -
P/RPS 2.91 2.57 2.78 2.96 2.98 3.72 0.89 119.50%
P/EPS 51.58 34.43 36.53 34.00 35.08 51.10 19.57 90.24%
EY 1.94 2.90 2.74 2.94 2.85 1.96 5.11 -47.41%
DY 0.00 0.00 1.11 0.56 0.00 0.00 0.00 -
P/NAPS 1.96 1.87 1.94 2.13 1.78 2.14 1.56 16.35%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 29/10/04 30/07/04 29/04/04 27/01/04 31/10/03 11/08/03 30/04/03 -
Price 2.28 2.27 2.20 2.22 2.98 2.50 2.19 -
P/RPS 2.89 2.67 2.72 2.77 3.89 3.34 1.07 93.36%
P/EPS 51.35 35.69 35.71 31.71 45.85 45.96 23.68 67.14%
EY 1.95 2.80 2.80 3.15 2.18 2.18 4.22 -40.09%
DY 0.00 0.00 1.14 0.60 0.00 0.00 0.00 -
P/NAPS 1.95 1.94 1.90 1.98 2.33 1.92 1.89 2.09%

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