[ATLAN] QoQ Cumulative Quarter Result on 31-Aug-2008 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-Aug-2008 [#2]
Profit Trend
QoQ- 469.03%
YoY- 2849.75%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 158,378 650,062 483,855 321,090 158,290 110,155 91,639 43.96%
PBT 22,062 59,997 57,119 47,612 10,436 4,636 2,747 300.53%
Tax -4,053 -15,675 -13,367 -10,036 -6,525 -1,051 -884 175.72%
NP 18,009 44,322 43,752 37,576 3,911 3,585 1,863 353.16%
-
NP to SH 15,192 44,472 44,332 40,913 7,190 3,585 1,863 304.61%
-
Tax Rate 18.37% 26.13% 23.40% 21.08% 62.52% 22.67% 32.18% -
Total Cost 140,369 605,740 440,103 283,514 154,379 106,570 89,776 34.67%
-
Net Worth 304,311 303,218 303,367 313,650 276,187 217,872 198,066 33.11%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div 11,795 16,079 11,491 - - - - -
Div Payout % 77.64% 36.16% 25.92% - - - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 304,311 303,218 303,367 313,650 276,187 217,872 198,066 33.11%
NOSH 235,900 229,710 229,823 230,625 228,253 198,066 196,105 13.09%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 11.37% 6.82% 9.04% 11.70% 2.47% 3.25% 2.03% -
ROE 4.99% 14.67% 14.61% 13.04% 2.60% 1.65% 0.94% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 67.14 282.99 210.53 139.23 69.35 55.62 46.73 27.29%
EPS 6.44 19.36 19.29 16.29 3.15 1.81 0.95 257.76%
DPS 5.00 7.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.32 1.32 1.36 1.21 1.10 1.01 17.70%
Adjusted Per Share Value based on latest NOSH - 230,663
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 62.44 256.28 190.76 126.59 62.40 43.43 36.13 43.96%
EPS 5.99 17.53 17.48 16.13 2.83 1.41 0.73 306.29%
DPS 4.65 6.34 4.53 0.00 0.00 0.00 0.00 -
NAPS 1.1997 1.1954 1.196 1.2366 1.0889 0.859 0.7809 33.10%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 2.59 2.73 2.70 2.95 3.04 3.00 3.06 -
P/RPS 3.86 0.96 1.28 2.12 4.38 5.39 6.55 -29.68%
P/EPS 40.22 14.10 14.00 16.63 96.51 165.75 322.11 -74.98%
EY 2.49 7.09 7.14 6.01 1.04 0.60 0.31 300.56%
DY 1.93 2.56 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.07 2.05 2.17 2.51 2.73 3.03 -23.91%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/07/09 28/04/09 22/01/09 30/10/08 28/07/08 30/04/08 30/01/08 -
Price 2.77 2.73 2.59 2.58 2.98 3.00 3.20 -
P/RPS 4.13 0.96 1.23 1.85 4.30 5.39 6.85 -28.60%
P/EPS 43.01 14.10 13.43 14.54 94.60 165.75 336.84 -74.61%
EY 2.32 7.09 7.45 6.88 1.06 0.60 0.30 290.57%
DY 1.81 2.56 1.93 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.07 1.96 1.90 2.46 2.73 3.17 -22.78%

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