[ATLAN] QoQ Cumulative Quarter Result on 28-Feb-2009 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- 0.32%
YoY- 1140.5%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 502,969 320,334 158,378 650,062 483,855 321,090 158,290 115.98%
PBT 82,558 61,435 22,062 59,997 57,119 47,612 10,436 296.52%
Tax -11,744 -8,100 -4,053 -15,675 -13,367 -10,036 -6,525 47.91%
NP 70,814 53,335 18,009 44,322 43,752 37,576 3,911 588.31%
-
NP to SH 59,287 46,932 15,192 44,472 44,332 40,913 7,190 307.62%
-
Tax Rate 14.23% 13.18% 18.37% 26.13% 23.40% 21.08% 62.52% -
Total Cost 432,155 266,999 140,369 605,740 440,103 283,514 154,379 98.50%
-
Net Worth 312,866 278,427 304,311 303,218 303,367 313,650 276,187 8.66%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 33,762 12,018 11,795 16,079 11,491 - - -
Div Payout % 56.95% 25.61% 77.64% 36.16% 25.92% - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 312,866 278,427 304,311 303,218 303,367 313,650 276,187 8.66%
NOSH 225,083 200,307 235,900 229,710 229,823 230,625 228,253 -0.92%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 14.08% 16.65% 11.37% 6.82% 9.04% 11.70% 2.47% -
ROE 18.95% 16.86% 4.99% 14.67% 14.61% 13.04% 2.60% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 223.46 159.92 67.14 282.99 210.53 139.23 69.35 118.00%
EPS 26.34 23.43 6.44 19.36 19.29 16.29 3.15 311.44%
DPS 15.00 6.00 5.00 7.00 5.00 0.00 0.00 -
NAPS 1.39 1.39 1.29 1.32 1.32 1.36 1.21 9.67%
Adjusted Per Share Value based on latest NOSH - 233,333
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 198.29 126.29 62.44 256.28 190.76 126.59 62.40 115.99%
EPS 23.37 18.50 5.99 17.53 17.48 16.13 2.83 308.02%
DPS 13.31 4.74 4.65 6.34 4.53 0.00 0.00 -
NAPS 1.2335 1.0977 1.1997 1.1954 1.196 1.2366 1.0889 8.65%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 2.77 2.82 2.59 2.73 2.70 2.95 3.04 -
P/RPS 1.24 1.76 3.86 0.96 1.28 2.12 4.38 -56.85%
P/EPS 10.52 12.04 40.22 14.10 14.00 16.63 96.51 -77.15%
EY 9.51 8.31 2.49 7.09 7.14 6.01 1.04 336.69%
DY 5.42 2.13 1.93 2.56 1.85 0.00 0.00 -
P/NAPS 1.99 2.03 2.01 2.07 2.05 2.17 2.51 -14.32%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 27/01/10 28/10/09 29/07/09 28/04/09 22/01/09 30/10/08 28/07/08 -
Price 2.88 2.90 2.77 2.73 2.59 2.58 2.98 -
P/RPS 1.29 1.81 4.13 0.96 1.23 1.85 4.30 -55.15%
P/EPS 10.93 12.38 43.01 14.10 13.43 14.54 94.60 -76.24%
EY 9.15 8.08 2.32 7.09 7.45 6.88 1.06 320.24%
DY 5.21 2.07 1.81 2.56 1.93 0.00 0.00 -
P/NAPS 2.07 2.09 2.15 2.07 1.96 1.90 2.46 -10.86%

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