[ATLAN] QoQ Cumulative Quarter Result on 31-Aug-2009 [#2]

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Cumulative Result
Revenue	175,962	697,890	502,969	320,334	158,378	650,062	483,855	-49.08%
YoY %	-74.79%	38.75%	57.01%	102.26%	-75.64%	34.35%	-	-
Horiz. %	36.37%	144.24%	103.95%	66.20%	32.73%	134.35%	100.00%	-
PBT	34,301	112,500	82,558	61,435	22,062	59,997	57,119	-28.84%
YoY %	-69.51%	36.27%	34.38%	178.47%	-63.23%	5.04%	-	-
Horiz. %	60.05%	196.96%	144.54%	107.56%	38.62%	105.04%	100.00%	-
Tax	-3,513	-9,372	-11,744	-8,100	-4,053	-15,675	-13,367	-59.00%
YoY %	62.52%	20.20%	-44.99%	-99.85%	74.14%	-17.27%	-	-
Horiz. %	26.28%	70.11%	87.86%	60.60%	30.32%	117.27%	100.00%	-
NP	30,788	103,128	70,814	53,335	18,009	44,322	43,752	-20.90%
YoY %	-70.15%	45.63%	32.77%	196.16%	-59.37%	1.30%	-	-
Horiz. %	70.37%	235.71%	161.85%	121.90%	41.16%	101.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,208	87,362	59,287	46,932	15,192	44,472	44,332	-33.21%
YoY %	-72.29%	47.35%	26.33%	208.93%	-65.84%	0.32%	-	-
Horiz. %	54.61%	197.06%	133.73%	105.86%	34.27%	100.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.24%	8.33%	14.23%	13.18%	18.37%	26.13%	23.40%	-
YoY %	22.93%	-41.46%	7.97%	-28.25%	-29.70%	11.67%	-	-
Horiz. %	43.76%	35.60%	60.81%	56.32%	78.50%	111.67%	100.00%	-
Total Cost	145,174	594,762	432,155	266,999	140,369	605,740	440,103	-52.29%
YoY %	-75.59%	37.63%	61.86%	90.21%	-76.83%	37.64%	-	-
Horiz. %	32.99%	135.14%	98.19%	60.67%	31.89%	137.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	322,773	311,391	312,866	278,427	304,311	303,218	303,367	4.22%
YoY %	3.66%	-0.47%	12.37%	-8.51%	0.36%	-0.05%	-	-
Horiz. %	106.40%	102.64%	103.13%	91.78%	100.31%	99.95%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Dividend
Div	12,043	33,846	33,762	12,018	11,795	16,079	11,491	3.18%
YoY %	-64.42%	0.25%	180.93%	1.89%	-26.64%	39.93%	-	-
Horiz. %	104.80%	294.54%	293.81%	104.59%	102.65%	139.93%	100.00%	-
Div Payout %	49.75%	38.74%	56.95%	25.61%	77.64%	36.16%	25.92%	-
YoY %	28.42%	-31.98%	122.37%	-67.01%	114.71%	39.51%	-	-
Horiz. %	191.94%	149.46%	219.71%	98.80%	299.54%	139.51%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Equity
Net Worth	322,773	311,391	312,866	278,427	304,311	303,218	303,367	4.22%
YoY %	3.66%	-0.47%	12.37%	-8.51%	0.36%	-0.05%	-	-
Horiz. %	106.40%	102.64%	103.13%	91.78%	100.31%	99.95%	100.00%	-
NOSH	240,875	225,646	225,083	200,307	235,900	229,710	229,823	3.18%
YoY %	6.75%	0.25%	12.37%	-15.09%	2.69%	-0.05%	-	-
Horiz. %	104.81%	98.18%	97.94%	87.16%	102.64%	99.95%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Ratio Analysis
NP Margin	17.50%	14.78%	14.08%	16.65%	11.37%	6.82%	9.04%	-
YoY %	18.40%	4.97%	-15.44%	46.44%	66.72%	-24.56%	-	-
Horiz. %	193.58%	163.50%	155.75%	184.18%	125.77%	75.44%	100.00%	-
ROE	7.50%	28.06%	18.95%	16.86%	4.99%	14.67%	14.61%	-
YoY %	-73.27%	48.07%	12.40%	237.88%	-65.99%	0.41%	-	-
Horiz. %	51.33%	192.06%	129.71%	115.40%	34.15%	100.41%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Per Share
RPS	73.05	309.28	223.46	159.92	67.14	282.99	210.53	-50.65%
YoY %	-76.38%	38.41%	39.73%	138.19%	-76.27%	34.42%	-	-
Horiz. %	34.70%	146.91%	106.14%	75.96%	31.89%	134.42%	100.00%	-
EPS	10.05	38.72	26.34	23.43	6.44	19.36	19.29	-35.27%
YoY %	-74.04%	47.00%	12.42%	263.82%	-66.74%	0.36%	-	-
Horiz. %	52.10%	200.73%	136.55%	121.46%	33.39%	100.36%	100.00%	-
DPS	5.00	15.00	15.00	6.00	5.00	7.00	5.00	0.00%
YoY %	-66.67%	0.00%	150.00%	20.00%	-28.57%	40.00%	-	-
Horiz. %	100.00%	300.00%	300.00%	120.00%	100.00%	140.00%	100.00%	-
NAPS	1.34	1.38	1.39	1.39	1.29	1.32	1.32	1.00%
YoY %	-2.90%	-0.72%	0.00%	7.75%	-2.27%	0.00%	-	-
Horiz. %	101.52%	104.55%	105.30%	105.30%	97.73%	100.00%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 203,194
RPS	69.37	275.14	198.29	126.29	62.44	256.28	190.76	-49.08%
YoY %	-74.79%	38.76%	57.01%	102.26%	-75.64%	34.35%	-	-
Horiz. %	36.37%	144.23%	103.95%	66.20%	32.73%	134.35%	100.00%	-
EPS	9.54	34.44	23.37	18.50	5.99	17.53	17.48	-33.24%
YoY %	-72.30%	47.37%	26.32%	208.85%	-65.83%	0.29%	-	-
Horiz. %	54.58%	197.03%	133.70%	105.84%	34.27%	100.29%	100.00%	-
DPS	4.75	13.34	13.31	4.74	4.65	6.34	4.53	3.21%
YoY %	-64.39%	0.23%	180.80%	1.94%	-26.66%	39.96%	-	-
Horiz. %	104.86%	294.48%	293.82%	104.64%	102.65%	139.96%	100.00%	-
NAPS	1.2725	1.2276	1.2335	1.0977	1.1997	1.1954	1.196	4.22%
YoY %	3.66%	-0.48%	12.37%	-8.50%	0.36%	-0.05%	-	-
Horiz. %	106.40%	102.64%	103.14%	91.78%	100.31%	99.95%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/10	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	-
Price	3.25	3.05	2.77	2.82	2.59	2.73	2.70	-
P/RPS	4.45	0.99	1.24	1.76	3.86	0.96	1.28	129.66%
YoY %	349.49%	-20.16%	-29.55%	-54.40%	302.08%	-25.00%	-	-
Horiz. %	347.66%	77.34%	96.88%	137.50%	301.56%	75.00%	100.00%	-
P/EPS	32.34	7.88	10.52	12.04	40.22	14.10	14.00	74.83%
YoY %	310.41%	-25.10%	-12.62%	-70.06%	185.25%	0.71%	-	-
Horiz. %	231.00%	56.29%	75.14%	86.00%	287.29%	100.71%	100.00%	-
EY	3.09	12.69	9.51	8.31	2.49	7.09	7.14	-42.81%
YoY %	-75.65%	33.44%	14.44%	233.73%	-64.88%	-0.70%	-	-
Horiz. %	43.28%	177.73%	133.19%	116.39%	34.87%	99.30%	100.00%	-
DY	1.54	4.92	5.42	2.13	1.93	2.56	1.85	-11.51%
YoY %	-68.70%	-9.23%	154.46%	10.36%	-24.61%	38.38%	-	-
Horiz. %	83.24%	265.95%	292.97%	115.14%	104.32%	138.38%	100.00%	-
P/NAPS	2.43	2.21	1.99	2.03	2.01	2.07	2.05	12.01%
YoY %	9.95%	11.06%	-1.97%	1.00%	-2.90%	0.98%	-	-
Horiz. %	118.54%	107.80%	97.07%	99.02%	98.05%	100.98%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Price Multiplier on Announcement Date
Date	22/06/10	28/04/10	27/01/10	28/10/09	29/07/09	28/04/09	22/01/09	-
Price	3.20	3.38	2.88	2.90	2.77	2.73	2.59	-
P/RPS	4.38	1.09	1.29	1.81	4.13	0.96	1.23	133.37%
YoY %	301.83%	-15.50%	-28.73%	-56.17%	330.21%	-21.95%	-	-
Horiz. %	356.10%	88.62%	104.88%	147.15%	335.77%	78.05%	100.00%	-
P/EPS	31.84	8.73	10.93	12.38	43.01	14.10	13.43	77.89%
YoY %	264.72%	-20.13%	-11.71%	-71.22%	205.04%	4.99%	-	-
Horiz. %	237.08%	65.00%	81.38%	92.18%	320.25%	104.99%	100.00%	-
EY	3.14	11.45	9.15	8.08	2.32	7.09	7.45	-43.81%
YoY %	-72.58%	25.14%	13.24%	248.28%	-67.28%	-4.83%	-	-
Horiz. %	42.15%	153.69%	122.82%	108.46%	31.14%	95.17%	100.00%	-
DY	1.56	4.44	5.21	2.07	1.81	2.56	1.93	-13.23%
YoY %	-64.86%	-14.78%	151.69%	14.36%	-29.30%	32.64%	-	-
Horiz. %	80.83%	230.05%	269.95%	107.25%	93.78%	132.64%	100.00%	-
P/NAPS	2.39	2.45	2.07	2.09	2.15	2.07	1.96	14.15%
YoY %	-2.45%	18.36%	-0.96%	-2.79%	3.86%	5.61%	-	-
Horiz. %	121.94%	125.00%	105.61%	106.63%	109.69%	105.61%	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