[ATLAN] QoQ Annualized Quarter Result on 31-Aug-2010 [#2]

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Annualized Quarter Result
Revenue	709,168	744,789	718,869	703,050	703,848	697,890	670,625	3.79%
YoY %	-4.78%	3.61%	2.25%	-0.11%	0.85%	4.07%	-	-
Horiz. %	105.75%	111.06%	107.19%	104.84%	104.95%	104.07%	100.00%	-
PBT	435,988	73,700	105,250	118,306	137,204	112,500	110,077	150.54%
YoY %	491.57%	-29.98%	-11.04%	-13.77%	21.96%	2.20%	-	-
Horiz. %	396.08%	66.95%	95.61%	107.48%	124.64%	102.20%	100.00%	-
Tax	-57,324	-23,435	-19,773	-17,564	-14,052	-9,372	-15,658	137.72%
YoY %	-144.61%	-18.52%	-12.58%	-24.99%	-49.94%	40.15%	-	-
Horiz. %	366.10%	149.67%	126.28%	112.17%	89.74%	59.85%	100.00%	-
NP	378,664	50,265	85,477	100,742	123,152	103,128	94,418	152.63%
YoY %	653.34%	-41.19%	-15.15%	-18.20%	19.42%	9.22%	-	-
Horiz. %	401.05%	53.24%	90.53%	106.70%	130.43%	109.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	368,940	30,182	65,741	80,114	96,832	87,362	79,049	179.54%
YoY %	1,122.38%	-54.09%	-17.94%	-17.26%	10.84%	10.52%	-	-
Horiz. %	466.72%	38.18%	83.16%	101.35%	122.50%	110.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.15%	31.80%	18.79%	14.85%	10.24%	8.33%	14.22%	-
YoY %	-58.65%	69.24%	26.53%	45.02%	22.93%	-41.42%	-	-
Horiz. %	92.48%	223.63%	132.14%	104.43%	72.01%	58.58%	100.00%	-
Total Cost	330,504	694,524	633,392	602,308	580,696	594,762	576,206	-30.98%
YoY %	-52.41%	9.65%	5.16%	3.72%	-2.36%	3.22%	-	-
Horiz. %	57.36%	120.53%	109.92%	104.53%	100.78%	103.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	395,652	314,103	345,266	345,106	322,773	311,391	312,866	16.95%
YoY %	25.96%	-9.03%	0.05%	6.92%	3.66%	-0.47%	-	-
Horiz. %	126.46%	100.40%	110.36%	110.30%	103.17%	99.53%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Dividend
Div	-	42,379	33,119	24,650	48,175	33,846	45,016	-
YoY %	-	27.96%	34.36%	-48.83%	42.34%	-24.81%	-	-
Horiz. %	-	94.14%	73.57%	54.76%	107.02%	75.19%	100.00%	-
Div Payout %	-	140.41%	50.38%	30.77%	49.75%	38.74%	56.95%	-
YoY %	-	178.70%	63.73%	-38.15%	28.42%	-31.98%	-	-
Horiz. %	-	246.55%	88.46%	54.03%	87.36%	68.02%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Equity
Net Worth	395,652	314,103	345,266	345,106	322,773	311,391	312,866	16.95%
YoY %	25.96%	-9.03%	0.05%	6.92%	3.66%	-0.47%	-	-
Horiz. %	126.46%	100.40%	110.36%	110.30%	103.17%	99.53%	100.00%	-
NOSH	252,008	249,288	248,392	246,504	240,875	225,646	225,083	7.83%
YoY %	1.09%	0.36%	0.77%	2.34%	6.75%	0.25%	-	-
Horiz. %	111.96%	110.75%	110.36%	109.52%	107.02%	100.25%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Ratio Analysis
NP Margin	53.40%	6.75%	11.89%	14.33%	17.50%	14.78%	14.08%	-
YoY %	691.11%	-43.23%	-17.03%	-18.11%	18.40%	4.97%	-	-
Horiz. %	379.26%	47.94%	84.45%	101.78%	124.29%	104.97%	100.00%	-
ROE	93.25%	9.61%	19.04%	23.21%	30.00%	28.06%	25.27%	-
YoY %	870.34%	-49.53%	-17.97%	-22.63%	6.91%	11.04%	-	-
Horiz. %	369.01%	38.03%	75.35%	91.85%	118.72%	111.04%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Per Share
RPS	281.41	298.77	289.41	285.21	292.20	309.28	297.95	-3.73%
YoY %	-5.81%	3.23%	1.47%	-2.39%	-5.52%	3.80%	-	-
Horiz. %	94.45%	100.28%	97.13%	95.72%	98.07%	103.80%	100.00%	-
EPS	146.40	12.11	26.47	32.50	40.20	38.72	35.12	159.24%
YoY %	1,108.92%	-54.25%	-18.55%	-19.15%	3.82%	10.25%	-	-
Horiz. %	416.86%	34.48%	75.37%	92.54%	114.46%	110.25%	100.00%	-
DPS	0.00	17.00	13.33	10.00	20.00	15.00	20.00	-
YoY %	0.00%	27.53%	33.30%	-50.00%	33.33%	-25.00%	-	-
Horiz. %	0.00%	85.00%	66.65%	50.00%	100.00%	75.00%	100.00%	-
NAPS	1.57	1.26	1.39	1.40	1.34	1.38	1.39	8.46%
YoY %	24.60%	-9.35%	-0.71%	4.48%	-2.90%	-0.72%	-	-
Horiz. %	112.95%	90.65%	100.00%	100.72%	96.40%	99.28%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 251,971
RPS	279.59	293.63	283.41	277.17	277.49	275.14	264.39	3.80%
YoY %	-4.78%	3.61%	2.25%	-0.12%	0.85%	4.07%	-	-
Horiz. %	105.75%	111.06%	107.19%	104.83%	104.95%	104.07%	100.00%	-
EPS	145.45	11.90	25.92	31.58	38.18	34.44	31.16	179.56%
YoY %	1,122.27%	-54.09%	-17.92%	-17.29%	10.86%	10.53%	-	-
Horiz. %	466.78%	38.19%	83.18%	101.35%	122.53%	110.53%	100.00%	-
DPS	0.00	16.71	13.06	9.72	18.99	13.34	17.75	-
YoY %	0.00%	27.95%	34.36%	-48.82%	42.35%	-24.85%	-	-
Horiz. %	0.00%	94.14%	73.58%	54.76%	106.99%	75.15%	100.00%	-
NAPS	1.5598	1.2383	1.3612	1.3606	1.2725	1.2276	1.2335	16.95%
YoY %	25.96%	-9.03%	0.04%	6.92%	3.66%	-0.48%	-	-
Horiz. %	126.45%	100.39%	110.35%	110.30%	103.16%	99.52%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/11	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	30/11/09	-
Price	3.33	3.32	3.15	3.18	3.25	3.05	2.77	-
P/RPS	1.18	1.11	1.09	1.11	1.11	0.99	0.93	17.21%
YoY %	6.31%	1.83%	-1.80%	0.00%	12.12%	6.45%	-	-
Horiz. %	126.88%	119.35%	117.20%	119.35%	119.35%	106.45%	100.00%	-
P/EPS	2.27	27.42	11.90	9.78	8.08	7.88	7.89	-56.45%
YoY %	-91.72%	130.42%	21.68%	21.04%	2.54%	-0.13%	-	-
Horiz. %	28.77%	347.53%	150.82%	123.95%	102.41%	99.87%	100.00%	-
EY	43.96	3.65	8.40	10.22	12.37	12.69	12.68	129.23%
YoY %	1,104.38%	-56.55%	-17.81%	-17.38%	-2.52%	0.08%	-	-
Horiz. %	346.69%	28.79%	66.25%	80.60%	97.56%	100.08%	100.00%	-
DY	0.00	5.12	4.23	3.14	6.15	4.92	7.22	-
YoY %	0.00%	21.04%	34.71%	-48.94%	25.00%	-31.86%	-	-
Horiz. %	0.00%	70.91%	58.59%	43.49%	85.18%	68.14%	100.00%	-
P/NAPS	2.12	2.63	2.27	2.27	2.43	2.21	1.99	4.31%
YoY %	-19.39%	15.86%	0.00%	-6.58%	9.95%	11.06%	-	-
Horiz. %	106.53%	132.16%	114.07%	114.07%	122.11%	111.06%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Price Multiplier on Announcement Date
Date	14/07/11	29/04/11	26/01/11	27/10/10	22/06/10	28/04/10	27/01/10	-
Price	3.32	3.37	3.25	3.19	3.20	3.38	2.88	-
P/RPS	1.18	1.13	1.12	1.12	1.10	1.09	0.97	13.97%
YoY %	4.42%	0.89%	0.00%	1.82%	0.92%	12.37%	-	-
Horiz. %	121.65%	116.49%	115.46%	115.46%	113.40%	112.37%	100.00%	-
P/EPS	2.27	27.83	12.28	9.82	7.96	8.73	8.20	-57.55%
YoY %	-91.84%	126.63%	25.05%	23.37%	-8.82%	6.46%	-	-
Horiz. %	27.68%	339.39%	149.76%	119.76%	97.07%	106.46%	100.00%	-
EY	44.10	3.59	8.14	10.19	12.56	11.45	12.19	135.84%
YoY %	1,128.41%	-55.90%	-20.12%	-18.87%	9.69%	-6.07%	-	-
Horiz. %	361.77%	29.45%	66.78%	83.59%	103.04%	93.93%	100.00%	-
DY	0.00	5.04	4.10	3.13	6.25	4.44	6.94	-
YoY %	0.00%	22.93%	30.99%	-49.92%	40.77%	-36.02%	-	-
Horiz. %	0.00%	72.62%	59.08%	45.10%	90.06%	63.98%	100.00%	-
P/NAPS	2.11	2.67	2.34	2.28	2.39	2.45	2.07	1.28%
YoY %	-20.97%	14.10%	2.63%	-4.60%	-2.45%	18.36%	-	-
Horiz. %	101.93%	128.99%	113.04%	110.14%	115.46%	118.36%	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