[ATLAN] QoQ Annualized Quarter Result on 31-Aug-2003 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-Aug-2003 [#2]
Profit Trend
QoQ- 26.1%
YoY- 186.48%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 120,292 107,296 105,825 96,802 89,676 36,576 41,050 104.64%
PBT 12,828 12,034 12,176 11,310 8,948 2,235 3,740 127.26%
Tax -3,840 -3,865 -2,949 -3,088 -2,428 -577 -1,205 116.39%
NP 8,988 8,169 9,226 8,222 6,520 1,658 2,534 132.40%
-
NP to SH 8,988 8,169 9,226 8,222 6,520 1,658 2,534 132.40%
-
Tax Rate 29.93% 32.12% 24.22% 27.30% 27.13% 25.82% 32.22% -
Total Cost 111,304 99,127 96,598 88,580 83,156 34,918 38,516 102.75%
-
Net Worth 165,345 153,831 147,626 161,910 155,808 20,792 21,879 284.62%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - 3,315 1,757 - - - - -
Div Payout % - 40.58% 19.05% - - - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 165,345 153,831 147,626 161,910 155,808 20,792 21,879 284.62%
NOSH 141,320 132,613 131,809 126,492 119,852 17,924 17,933 295.50%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 7.47% 7.61% 8.72% 8.49% 7.27% 4.53% 6.17% -
ROE 5.44% 5.31% 6.25% 5.08% 4.18% 7.97% 11.58% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 85.12 80.91 80.29 76.53 74.82 204.06 228.90 -48.25%
EPS 6.36 6.16 7.00 6.50 5.44 9.25 14.13 -41.23%
DPS 0.00 2.50 1.33 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.12 1.28 1.30 1.16 1.22 -2.74%
Adjusted Per Share Value based on latest NOSH - 141,771
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 47.42 42.30 41.72 38.16 35.35 14.42 16.18 104.66%
EPS 3.54 3.22 3.64 3.24 2.57 0.65 1.00 132.09%
DPS 0.00 1.31 0.69 0.00 0.00 0.00 0.00 -
NAPS 0.6519 0.6065 0.582 0.6383 0.6143 0.082 0.0863 284.51%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 2.19 2.25 2.38 2.28 2.78 1.81 4.10 -
P/RPS 2.57 2.78 2.96 2.98 3.72 0.89 1.79 27.24%
P/EPS 34.43 36.53 34.00 35.08 51.10 19.57 29.01 12.08%
EY 2.90 2.74 2.94 2.85 1.96 5.11 3.45 -10.92%
DY 0.00 1.11 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.94 2.13 1.78 2.14 1.56 3.36 -32.31%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 30/07/04 29/04/04 27/01/04 31/10/03 11/08/03 30/04/03 21/01/03 -
Price 2.27 2.20 2.22 2.98 2.50 2.19 1.88 -
P/RPS 2.67 2.72 2.77 3.89 3.34 1.07 0.82 119.52%
P/EPS 35.69 35.71 31.71 45.85 45.96 23.68 13.30 92.99%
EY 2.80 2.80 3.15 2.18 2.18 4.22 7.52 -48.21%
DY 0.00 1.14 0.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.90 1.98 2.33 1.92 1.89 1.54 16.62%

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