[ATLAN] QoQ Annualized Quarter Result on 31-May-2010 [#1]

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Annualized Quarter Result
Revenue	744,789	718,869	703,050	703,848	697,890	670,625	640,668	10.59%
YoY %	3.61%	2.25%	-0.11%	0.85%	4.07%	4.68%	-	-
Horiz. %	116.25%	112.21%	109.74%	109.86%	108.93%	104.68%	100.00%	-
PBT	73,700	105,250	118,306	137,204	112,500	110,077	122,870	-28.94%
YoY %	-29.98%	-11.04%	-13.77%	21.96%	2.20%	-10.41%	-	-
Horiz. %	59.98%	85.66%	96.29%	111.67%	91.56%	89.59%	100.00%	-
Tax	-23,435	-19,773	-17,564	-14,052	-9,372	-15,658	-16,200	27.99%
YoY %	-18.52%	-12.58%	-24.99%	-49.94%	40.15%	3.35%	-	-
Horiz. %	144.66%	122.06%	108.42%	86.74%	57.85%	96.65%	100.00%	-
NP	50,265	85,477	100,742	123,152	103,128	94,418	106,670	-39.52%
YoY %	-41.19%	-15.15%	-18.20%	19.42%	9.22%	-11.49%	-	-
Horiz. %	47.12%	80.13%	94.44%	115.45%	96.68%	88.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,182	65,741	80,114	96,832	87,362	79,049	93,864	-53.16%
YoY %	-54.09%	-17.94%	-17.26%	10.84%	10.52%	-15.78%	-	-
Horiz. %	32.16%	70.04%	85.35%	103.16%	93.07%	84.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.80%	18.79%	14.85%	10.24%	8.33%	14.22%	13.18%	-
YoY %	69.24%	26.53%	45.02%	22.93%	-41.42%	7.89%	-	-
Horiz. %	241.27%	142.56%	112.67%	77.69%	63.20%	107.89%	100.00%	-
Total Cost	694,524	633,392	602,308	580,696	594,762	576,206	533,998	19.20%
YoY %	9.65%	5.16%	3.72%	-2.36%	3.22%	7.90%	-	-
Horiz. %	130.06%	118.61%	112.79%	108.74%	111.38%	107.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	314,103	345,266	345,106	322,773	311,391	312,866	278,427	8.39%
YoY %	-9.03%	0.05%	6.92%	3.66%	-0.47%	12.37%	-	-
Horiz. %	112.81%	124.01%	123.95%	115.93%	111.84%	112.37%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Dividend
Div	42,379	33,119	24,650	48,175	33,846	45,016	24,036	46.09%
YoY %	27.96%	34.36%	-48.83%	42.34%	-24.81%	87.29%	-	-
Horiz. %	176.31%	137.79%	102.55%	200.43%	140.81%	187.29%	100.00%	-
Div Payout %	140.41%	50.38%	30.77%	49.75%	38.74%	56.95%	25.61%	-
YoY %	178.70%	63.73%	-38.15%	28.42%	-31.98%	122.37%	-	-
Horiz. %	548.26%	196.72%	120.15%	194.26%	151.27%	222.37%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Equity
Net Worth	314,103	345,266	345,106	322,773	311,391	312,866	278,427	8.39%
YoY %	-9.03%	0.05%	6.92%	3.66%	-0.47%	12.37%	-	-
Horiz. %	112.81%	124.01%	123.95%	115.93%	111.84%	112.37%	100.00%	-
NOSH	249,288	248,392	246,504	240,875	225,646	225,083	200,307	15.74%
YoY %	0.36%	0.77%	2.34%	6.75%	0.25%	12.37%	-	-
Horiz. %	124.45%	124.01%	123.06%	120.25%	112.65%	112.37%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Ratio Analysis
NP Margin	6.75%	11.89%	14.33%	17.50%	14.78%	14.08%	16.65%	-
YoY %	-43.23%	-17.03%	-18.11%	18.40%	4.97%	-15.44%	-	-
Horiz. %	40.54%	71.41%	86.07%	105.11%	88.77%	84.56%	100.00%	-
ROE	9.61%	19.04%	23.21%	30.00%	28.06%	25.27%	33.71%	-
YoY %	-49.53%	-17.97%	-22.63%	6.91%	11.04%	-25.04%	-	-
Horiz. %	28.51%	56.48%	68.85%	88.99%	83.24%	74.96%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Per Share
RPS	298.77	289.41	285.21	292.20	309.28	297.95	319.84	-4.45%
YoY %	3.23%	1.47%	-2.39%	-5.52%	3.80%	-6.84%	-	-
Horiz. %	93.41%	90.49%	89.17%	91.36%	96.70%	93.16%	100.00%	-
EPS	12.11	26.47	32.50	40.20	38.72	35.12	46.86	-59.52%
YoY %	-54.25%	-18.55%	-19.15%	3.82%	10.25%	-25.05%	-	-
Horiz. %	25.84%	56.49%	69.36%	85.79%	82.63%	74.95%	100.00%	-
DPS	17.00	13.33	10.00	20.00	15.00	20.00	12.00	26.21%
YoY %	27.53%	33.30%	-50.00%	33.33%	-25.00%	66.67%	-	-
Horiz. %	141.67%	111.08%	83.33%	166.67%	125.00%	166.67%	100.00%	-
NAPS	1.26	1.39	1.40	1.34	1.38	1.39	1.39	-6.35%
YoY %	-9.35%	-0.71%	4.48%	-2.90%	-0.72%	0.00%	-	-
Horiz. %	90.65%	100.00%	100.72%	96.40%	99.28%	100.00%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Adjusted Per Share Value based on latest NOSH - 240,875
RPS	293.63	283.41	277.17	277.49	275.14	264.39	252.58	10.59%
YoY %	3.61%	2.25%	-0.12%	0.85%	4.07%	4.68%	-	-
Horiz. %	116.25%	112.21%	109.74%	109.86%	108.93%	104.68%	100.00%	-
EPS	11.90	25.92	31.58	38.18	34.44	31.16	37.01	-53.16%
YoY %	-54.09%	-17.92%	-17.29%	10.86%	10.53%	-15.81%	-	-
Horiz. %	32.15%	70.04%	85.33%	103.16%	93.06%	84.19%	100.00%	-
DPS	16.71	13.06	9.72	18.99	13.34	17.75	9.48	46.07%
YoY %	27.95%	34.36%	-48.82%	42.35%	-24.85%	87.24%	-	-
Horiz. %	176.27%	137.76%	102.53%	200.32%	140.72%	187.24%	100.00%	-
NAPS	1.2383	1.3612	1.3606	1.2725	1.2276	1.2335	1.0977	8.39%
YoY %	-9.03%	0.04%	6.92%	3.66%	-0.48%	12.37%	-	-
Horiz. %	112.81%	124.00%	123.95%	115.92%	111.83%	112.37%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	30/11/09	28/08/09	-
Price	3.32	3.15	3.18	3.25	3.05	2.77	2.82	-
P/RPS	1.11	1.09	1.11	1.11	0.99	0.93	0.88	16.79%
YoY %	1.83%	-1.80%	0.00%	12.12%	6.45%	5.68%	-	-
Horiz. %	126.14%	123.86%	126.14%	126.14%	112.50%	105.68%	100.00%	-
P/EPS	27.42	11.90	9.78	8.08	7.88	7.89	6.02	175.54%
YoY %	130.42%	21.68%	21.04%	2.54%	-0.13%	31.06%	-	-
Horiz. %	455.48%	197.67%	162.46%	134.22%	130.90%	131.06%	100.00%	-
EY	3.65	8.40	10.22	12.37	12.69	12.68	16.62	-63.70%
YoY %	-56.55%	-17.81%	-17.38%	-2.52%	0.08%	-23.71%	-	-
Horiz. %	21.96%	50.54%	61.49%	74.43%	76.35%	76.29%	100.00%	-
DY	5.12	4.23	3.14	6.15	4.92	7.22	4.26	13.08%
YoY %	21.04%	34.71%	-48.94%	25.00%	-31.86%	69.48%	-	-
Horiz. %	120.19%	99.30%	73.71%	144.37%	115.49%	169.48%	100.00%	-
P/NAPS	2.63	2.27	2.27	2.43	2.21	1.99	2.03	18.89%
YoY %	15.86%	0.00%	-6.58%	9.95%	11.06%	-1.97%	-	-
Horiz. %	129.56%	111.82%	111.82%	119.70%	108.87%	98.03%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Price Multiplier on Announcement Date
Date	29/04/11	26/01/11	27/10/10	22/06/10	28/04/10	27/01/10	28/10/09	-
Price	3.37	3.25	3.19	3.20	3.38	2.88	2.90	-
P/RPS	1.13	1.12	1.12	1.10	1.09	0.97	0.91	15.57%
YoY %	0.89%	0.00%	1.82%	0.92%	12.37%	6.59%	-	-
Horiz. %	124.18%	123.08%	123.08%	120.88%	119.78%	106.59%	100.00%	-
P/EPS	27.83	12.28	9.82	7.96	8.73	8.20	6.19	173.15%
YoY %	126.63%	25.05%	23.37%	-8.82%	6.46%	32.47%	-	-
Horiz. %	449.60%	198.38%	158.64%	128.59%	141.03%	132.47%	100.00%	-
EY	3.59	8.14	10.19	12.56	11.45	12.19	16.16	-63.42%
YoY %	-55.90%	-20.12%	-18.87%	9.69%	-6.07%	-24.57%	-	-
Horiz. %	22.22%	50.37%	63.06%	77.72%	70.85%	75.43%	100.00%	-
DY	5.04	4.10	3.13	6.25	4.44	6.94	4.14	14.05%
YoY %	22.93%	30.99%	-49.92%	40.77%	-36.02%	67.63%	-	-
Horiz. %	121.74%	99.03%	75.60%	150.97%	107.25%	167.63%	100.00%	-
P/NAPS	2.67	2.34	2.28	2.39	2.45	2.07	2.09	17.78%
YoY %	14.10%	2.63%	-4.60%	-2.45%	18.36%	-0.96%	-	-
Horiz. %	127.75%	111.96%	109.09%	114.35%	117.22%	99.04%	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