[ATLAN] QoQ Cumulative Quarter Result on 31-Aug-2010 [#2]

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Cumulative Result
Revenue	177,292	744,789	539,152	351,525	175,962	697,890	502,969	-50.13%
YoY %	-76.20%	38.14%	53.38%	99.77%	-74.79%	38.75%	-	-
Horiz. %	35.25%	148.08%	107.19%	69.89%	34.98%	138.75%	100.00%	-
PBT	108,997	73,700	78,938	59,153	34,301	112,500	82,558	20.36%
YoY %	47.89%	-6.64%	33.45%	72.45%	-69.51%	36.27%	-	-
Horiz. %	132.02%	89.27%	95.62%	71.65%	41.55%	136.27%	100.00%	-
Tax	-14,331	-23,435	-14,830	-8,782	-3,513	-9,372	-11,744	14.20%
YoY %	38.85%	-58.02%	-68.87%	-149.99%	62.52%	20.20%	-	-
Horiz. %	122.03%	199.55%	126.28%	74.78%	29.91%	79.80%	100.00%	-
NP	94,666	50,265	64,108	50,371	30,788	103,128	70,814	21.37%
YoY %	88.33%	-21.59%	27.27%	63.61%	-70.15%	45.63%	-	-
Horiz. %	133.68%	70.98%	90.53%	71.13%	43.48%	145.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	92,235	30,182	49,306	40,057	24,208	87,362	59,287	34.29%
YoY %	205.60%	-38.79%	23.09%	65.47%	-72.29%	47.35%	-	-
Horiz. %	155.57%	50.91%	83.16%	67.56%	40.83%	147.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.15%	31.80%	18.79%	14.85%	10.24%	8.33%	14.23%	-
YoY %	-58.65%	69.24%	26.53%	45.02%	22.93%	-41.46%	-	-
Horiz. %	92.41%	223.47%	132.04%	104.36%	71.96%	58.54%	100.00%	-
Total Cost	82,626	694,524	475,044	301,154	145,174	594,762	432,155	-66.84%
YoY %	-88.10%	46.20%	57.74%	107.44%	-75.59%	37.63%	-	-
Horiz. %	19.12%	160.71%	109.92%	69.69%	33.59%	137.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	395,652	314,103	345,266	345,106	322,773	311,391	312,866	16.95%
YoY %	25.96%	-9.03%	0.05%	6.92%	3.66%	-0.47%	-	-
Horiz. %	126.46%	100.40%	110.36%	110.30%	103.17%	99.53%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Dividend
Div	-	42,379	24,839	12,325	12,043	33,846	33,762	-
YoY %	-	70.61%	101.53%	2.34%	-64.42%	0.25%	-	-
Horiz. %	-	125.52%	73.57%	36.51%	35.67%	100.25%	100.00%	-
Div Payout %	-	140.41%	50.38%	30.77%	49.75%	38.74%	56.95%	-
YoY %	-	178.70%	63.73%	-38.15%	28.42%	-31.98%	-	-
Horiz. %	-	246.55%	88.46%	54.03%	87.36%	68.02%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Equity
Net Worth	395,652	314,103	345,266	345,106	322,773	311,391	312,866	16.95%
YoY %	25.96%	-9.03%	0.05%	6.92%	3.66%	-0.47%	-	-
Horiz. %	126.46%	100.40%	110.36%	110.30%	103.17%	99.53%	100.00%	-
NOSH	252,008	249,288	248,392	246,504	240,875	225,646	225,083	7.83%
YoY %	1.09%	0.36%	0.77%	2.34%	6.75%	0.25%	-	-
Horiz. %	111.96%	110.75%	110.36%	109.52%	107.02%	100.25%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Ratio Analysis
NP Margin	53.40%	6.75%	11.89%	14.33%	17.50%	14.78%	14.08%	-
YoY %	691.11%	-43.23%	-17.03%	-18.11%	18.40%	4.97%	-	-
Horiz. %	379.26%	47.94%	84.45%	101.78%	124.29%	104.97%	100.00%	-
ROE	23.31%	9.61%	14.28%	11.61%	7.50%	28.06%	18.95%	-
YoY %	142.56%	-32.70%	23.00%	54.80%	-73.27%	48.07%	-	-
Horiz. %	123.01%	50.71%	75.36%	61.27%	39.58%	148.07%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Per Share
RPS	70.35	298.77	217.06	142.60	73.05	309.28	223.46	-53.75%
YoY %	-76.45%	37.64%	52.22%	95.21%	-76.38%	38.41%	-	-
Horiz. %	31.48%	133.70%	97.14%	63.81%	32.69%	138.41%	100.00%	-
EPS	36.60	12.11	19.85	16.25	10.05	38.72	26.34	24.54%
YoY %	202.23%	-38.99%	22.15%	61.69%	-74.04%	47.00%	-	-
Horiz. %	138.95%	45.98%	75.36%	61.69%	38.15%	147.00%	100.00%	-
DPS	0.00	17.00	10.00	5.00	5.00	15.00	15.00	-
YoY %	0.00%	70.00%	100.00%	0.00%	-66.67%	0.00%	-	-
Horiz. %	0.00%	113.33%	66.67%	33.33%	33.33%	100.00%	100.00%	-
NAPS	1.57	1.26	1.39	1.40	1.34	1.38	1.39	8.46%
YoY %	24.60%	-9.35%	-0.71%	4.48%	-2.90%	-0.72%	-	-
Horiz. %	112.95%	90.65%	100.00%	100.72%	96.40%	99.28%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 251,971
RPS	69.90	293.63	212.56	138.59	69.37	275.14	198.29	-50.12%
YoY %	-76.19%	38.14%	53.37%	99.78%	-74.79%	38.76%	-	-
Horiz. %	35.25%	148.08%	107.20%	69.89%	34.98%	138.76%	100.00%	-
EPS	36.36	11.90	19.44	15.79	9.54	34.44	23.37	34.30%
YoY %	205.55%	-38.79%	23.12%	65.51%	-72.30%	47.37%	-	-
Horiz. %	155.58%	50.92%	83.18%	67.57%	40.82%	147.37%	100.00%	-
DPS	0.00	16.71	9.79	4.86	4.75	13.34	13.31	-
YoY %	0.00%	70.68%	101.44%	2.32%	-64.39%	0.23%	-	-
Horiz. %	0.00%	125.54%	73.55%	36.51%	35.69%	100.23%	100.00%	-
NAPS	1.5598	1.2383	1.3612	1.3606	1.2725	1.2276	1.2335	16.95%
YoY %	25.96%	-9.03%	0.04%	6.92%	3.66%	-0.48%	-	-
Horiz. %	126.45%	100.39%	110.35%	110.30%	103.16%	99.52%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/11	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	30/11/09	-
Price	3.33	3.32	3.15	3.18	3.25	3.05	2.77	-
P/RPS	4.73	1.11	1.45	2.23	4.45	0.99	1.24	144.33%
YoY %	326.13%	-23.45%	-34.98%	-49.89%	349.49%	-20.16%	-	-
Horiz. %	381.45%	89.52%	116.94%	179.84%	358.87%	79.84%	100.00%	-
P/EPS	9.10	27.42	15.87	19.57	32.34	7.88	10.52	-9.22%
YoY %	-66.81%	72.78%	-18.91%	-39.49%	310.41%	-25.10%	-	-
Horiz. %	86.50%	260.65%	150.86%	186.03%	307.41%	74.90%	100.00%	-
EY	10.99	3.65	6.30	5.11	3.09	12.69	9.51	10.13%
YoY %	201.10%	-42.06%	23.29%	65.37%	-75.65%	33.44%	-	-
Horiz. %	115.56%	38.38%	66.25%	53.73%	32.49%	133.44%	100.00%	-
DY	0.00	5.12	3.17	1.57	1.54	4.92	5.42	-
YoY %	0.00%	61.51%	101.91%	1.95%	-68.70%	-9.23%	-	-
Horiz. %	0.00%	94.46%	58.49%	28.97%	28.41%	90.77%	100.00%	-
P/NAPS	2.12	2.63	2.27	2.27	2.43	2.21	1.99	4.31%
YoY %	-19.39%	15.86%	0.00%	-6.58%	9.95%	11.06%	-	-
Horiz. %	106.53%	132.16%	114.07%	114.07%	122.11%	111.06%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Price Multiplier on Announcement Date
Date	14/07/11	29/04/11	26/01/11	27/10/10	22/06/10	28/04/10	27/01/10	-
Price	3.32	3.37	3.25	3.19	3.20	3.38	2.88	-
P/RPS	4.72	1.13	1.50	2.24	4.38	1.09	1.29	137.63%
YoY %	317.70%	-24.67%	-33.04%	-48.86%	301.83%	-15.50%	-	-
Horiz. %	365.89%	87.60%	116.28%	173.64%	339.53%	84.50%	100.00%	-
P/EPS	9.07	27.83	16.37	19.63	31.84	8.73	10.93	-11.70%
YoY %	-67.41%	70.01%	-16.61%	-38.35%	264.72%	-20.13%	-	-
Horiz. %	82.98%	254.62%	149.77%	179.60%	291.31%	79.87%	100.00%	-
EY	11.02	3.59	6.11	5.09	3.14	11.45	9.15	13.21%
YoY %	206.96%	-41.24%	20.04%	62.10%	-72.58%	25.14%	-	-
Horiz. %	120.44%	39.23%	66.78%	55.63%	34.32%	125.14%	100.00%	-
DY	0.00	5.04	3.08	1.57	1.56	4.44	5.21	-
YoY %	0.00%	63.64%	96.18%	0.64%	-64.86%	-14.78%	-	-
Horiz. %	0.00%	96.74%	59.12%	30.13%	29.94%	85.22%	100.00%	-
P/NAPS	2.11	2.67	2.34	2.28	2.39	2.45	2.07	1.28%
YoY %	-20.97%	14.10%	2.63%	-4.60%	-2.45%	18.36%	-	-
Horiz. %	101.93%	128.99%	113.04%	110.14%	115.46%	118.36%	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