[ATLAN] QoQ Annualized Quarter Result on 31-May-2009 [#1]

Announcement Date
29-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-May-2009 [#1]
Profit Trend
QoQ- 36.64%
YoY- 111.29%
View:
Show?
Annualized Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 697,890 670,625 640,668 633,512 650,062 645,140 642,180 5.71%
PBT 112,500 110,077 122,870 88,248 59,997 76,158 95,224 11.79%
Tax -9,372 -15,658 -16,200 -16,212 -15,675 -17,822 -20,072 -39.89%
NP 103,128 94,418 106,670 72,036 44,322 58,336 75,152 23.55%
-
NP to SH 87,362 79,049 93,864 60,768 44,472 59,109 81,826 4.47%
-
Tax Rate 8.33% 14.22% 13.18% 18.37% 26.13% 23.40% 21.08% -
Total Cost 594,762 576,206 533,998 561,476 605,740 586,804 567,028 3.24%
-
Net Worth 311,391 312,866 278,427 304,311 303,218 303,367 313,650 -0.48%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 33,846 45,016 24,036 47,180 16,079 15,321 - -
Div Payout % 38.74% 56.95% 25.61% 77.64% 36.16% 25.92% - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 311,391 312,866 278,427 304,311 303,218 303,367 313,650 -0.48%
NOSH 225,646 225,083 200,307 235,900 229,710 229,823 230,625 -1.44%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 14.78% 14.08% 16.65% 11.37% 6.82% 9.04% 11.70% -
ROE 28.06% 25.27% 33.71% 19.97% 14.67% 19.48% 26.09% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 309.28 297.95 319.84 268.55 282.99 280.71 278.45 7.27%
EPS 38.72 35.12 46.86 25.76 19.36 25.72 32.58 12.23%
DPS 15.00 20.00 12.00 20.00 7.00 6.67 0.00 -
NAPS 1.38 1.39 1.39 1.29 1.32 1.32 1.36 0.98%
Adjusted Per Share Value based on latest NOSH - 235,900
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 275.14 264.39 252.58 249.76 256.28 254.34 253.18 5.71%
EPS 34.44 31.16 37.01 23.96 17.53 23.30 32.26 4.46%
DPS 13.34 17.75 9.48 18.60 6.34 6.04 0.00 -
NAPS 1.2276 1.2335 1.0977 1.1997 1.1954 1.196 1.2366 -0.48%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 3.05 2.77 2.82 2.59 2.73 2.70 2.95 -
P/RPS 0.99 0.93 0.88 0.96 0.96 0.96 1.06 -4.46%
P/EPS 7.88 7.89 6.02 10.05 14.10 10.50 8.31 -3.48%
EY 12.69 12.68 16.62 9.95 7.09 9.53 12.03 3.63%
DY 4.92 7.22 4.26 7.72 2.56 2.47 0.00 -
P/NAPS 2.21 1.99 2.03 2.01 2.07 2.05 2.17 1.22%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 28/04/10 27/01/10 28/10/09 29/07/09 28/04/09 22/01/09 30/10/08 -
Price 3.38 2.88 2.90 2.77 2.73 2.59 2.58 -
P/RPS 1.09 0.97 0.91 1.03 0.96 0.92 0.93 11.19%
P/EPS 8.73 8.20 6.19 10.75 14.10 10.07 7.27 13.01%
EY 11.45 12.19 16.16 9.30 7.09 9.93 13.75 -11.51%
DY 4.44 6.94 4.14 7.22 2.56 2.57 0.00 -
P/NAPS 2.45 2.07 2.09 2.15 2.07 1.96 1.90 18.52%

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