[ATLAN] QoQ Cumulative Quarter Result on 31-May-2009 [#1]

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Cumulative Result
Revenue	697,890	502,969	320,334	158,378	650,062	483,855	321,090	68.03%
YoY %	38.75%	57.01%	102.26%	-75.64%	34.35%	50.69%	-	-
Horiz. %	217.35%	156.64%	99.76%	49.33%	202.45%	150.69%	100.00%	-
PBT	112,500	82,558	61,435	22,062	59,997	57,119	47,612	77.68%
YoY %	36.27%	34.38%	178.47%	-63.23%	5.04%	19.97%	-	-
Horiz. %	236.28%	173.40%	129.03%	46.34%	126.01%	119.97%	100.00%	-
Tax	-9,372	-11,744	-8,100	-4,053	-15,675	-13,367	-10,036	-4.47%
YoY %	20.20%	-44.99%	-99.85%	74.14%	-17.27%	-33.19%	-	-
Horiz. %	93.38%	117.02%	80.71%	40.38%	156.19%	133.19%	100.00%	-
NP	103,128	70,814	53,335	18,009	44,322	43,752	37,576	96.38%
YoY %	45.63%	32.77%	196.16%	-59.37%	1.30%	16.44%	-	-
Horiz. %	274.45%	188.46%	141.94%	47.93%	117.95%	116.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,362	59,287	46,932	15,192	44,472	44,332	40,913	66.05%
YoY %	47.35%	26.33%	208.93%	-65.84%	0.32%	8.36%	-	-
Horiz. %	213.53%	144.91%	114.71%	37.13%	108.70%	108.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.33%	14.23%	13.18%	18.37%	26.13%	23.40%	21.08%	-
YoY %	-41.46%	7.97%	-28.25%	-29.70%	11.67%	11.01%	-	-
Horiz. %	39.52%	67.50%	62.52%	87.14%	123.96%	111.01%	100.00%	-
Total Cost	594,762	432,155	266,999	140,369	605,740	440,103	283,514	64.09%
YoY %	37.63%	61.86%	90.21%	-76.83%	37.64%	55.23%	-	-
Horiz. %	209.78%	152.43%	94.17%	49.51%	213.65%	155.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	311,391	312,866	278,427	304,311	303,218	303,367	313,650	-0.48%
YoY %	-0.47%	12.37%	-8.51%	0.36%	-0.05%	-3.28%	-	-
Horiz. %	99.28%	99.75%	88.77%	97.02%	96.67%	96.72%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Dividend
Div	33,846	33,762	12,018	11,795	16,079	11,491	-	-
YoY %	0.25%	180.93%	1.89%	-26.64%	39.93%	0.00%	-	-
Horiz. %	294.54%	293.81%	104.59%	102.65%	139.93%	100.00%	-	-
Div Payout %	38.74%	56.95%	25.61%	77.64%	36.16%	25.92%	-	-
YoY %	-31.98%	122.37%	-67.01%	114.71%	39.51%	0.00%	-	-
Horiz. %	149.46%	219.71%	98.80%	299.54%	139.51%	100.00%	-	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Equity
Net Worth	311,391	312,866	278,427	304,311	303,218	303,367	313,650	-0.48%
YoY %	-0.47%	12.37%	-8.51%	0.36%	-0.05%	-3.28%	-	-
Horiz. %	99.28%	99.75%	88.77%	97.02%	96.67%	96.72%	100.00%	-
NOSH	225,646	225,083	200,307	235,900	229,710	229,823	230,625	-1.44%
YoY %	0.25%	12.37%	-15.09%	2.69%	-0.05%	-0.35%	-	-
Horiz. %	97.84%	97.60%	86.85%	102.29%	99.60%	99.65%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Ratio Analysis
NP Margin	14.78%	14.08%	16.65%	11.37%	6.82%	9.04%	11.70%	-
YoY %	4.97%	-15.44%	46.44%	66.72%	-24.56%	-22.74%	-	-
Horiz. %	126.32%	120.34%	142.31%	97.18%	58.29%	77.26%	100.00%	-
ROE	28.06%	18.95%	16.86%	4.99%	14.67%	14.61%	13.04%	-
YoY %	48.07%	12.40%	237.88%	-65.99%	0.41%	12.04%	-	-
Horiz. %	215.18%	145.32%	129.29%	38.27%	112.50%	112.04%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Per Share
RPS	309.28	223.46	159.92	67.14	282.99	210.53	139.23	70.49%
YoY %	38.41%	39.73%	138.19%	-76.27%	34.42%	51.21%	-	-
Horiz. %	222.14%	160.50%	114.86%	48.22%	203.25%	151.21%	100.00%	-
EPS	38.72	26.34	23.43	6.44	19.36	19.29	16.29	78.38%
YoY %	47.00%	12.42%	263.82%	-66.74%	0.36%	18.42%	-	-
Horiz. %	237.69%	161.69%	143.83%	39.53%	118.85%	118.42%	100.00%	-
DPS	15.00	15.00	6.00	5.00	7.00	5.00	0.00	-
YoY %	0.00%	150.00%	20.00%	-28.57%	40.00%	0.00%	-	-
Horiz. %	300.00%	300.00%	120.00%	100.00%	140.00%	100.00%	-	-
NAPS	1.38	1.39	1.39	1.29	1.32	1.32	1.36	0.98%
YoY %	-0.72%	0.00%	7.75%	-2.27%	0.00%	-2.94%	-	-
Horiz. %	101.47%	102.21%	102.21%	94.85%	97.06%	97.06%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Adjusted Per Share Value based on latest NOSH - 235,900
RPS	275.14	198.29	126.29	62.44	256.28	190.76	126.59	68.03%
YoY %	38.76%	57.01%	102.26%	-75.64%	34.35%	50.69%	-	-
Horiz. %	217.35%	156.64%	99.76%	49.32%	202.45%	150.69%	100.00%	-
EPS	34.44	23.37	18.50	5.99	17.53	17.48	16.13	66.04%
YoY %	47.37%	26.32%	208.85%	-65.83%	0.29%	8.37%	-	-
Horiz. %	213.52%	144.89%	114.69%	37.14%	108.68%	108.37%	100.00%	-
DPS	13.34	13.31	4.74	4.65	6.34	4.53	0.00	-
YoY %	0.23%	180.80%	1.94%	-26.66%	39.96%	0.00%	-	-
Horiz. %	294.48%	293.82%	104.64%	102.65%	139.96%	100.00%	-	-
NAPS	1.2276	1.2335	1.0977	1.1997	1.1954	1.196	1.2366	-0.48%
YoY %	-0.48%	12.37%	-8.50%	0.36%	-0.05%	-3.28%	-	-
Horiz. %	99.27%	99.75%	88.77%	97.02%	96.67%	96.72%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	29/08/08	-
Price	3.05	2.77	2.82	2.59	2.73	2.70	2.95	-
P/RPS	0.99	1.24	1.76	3.86	0.96	1.28	2.12	-39.89%
YoY %	-20.16%	-29.55%	-54.40%	302.08%	-25.00%	-39.62%	-	-
Horiz. %	46.70%	58.49%	83.02%	182.08%	45.28%	60.38%	100.00%	-
P/EPS	7.88	10.52	12.04	40.22	14.10	14.00	16.63	-39.30%
YoY %	-25.10%	-12.62%	-70.06%	185.25%	0.71%	-15.81%	-	-
Horiz. %	47.38%	63.26%	72.40%	241.85%	84.79%	84.19%	100.00%	-
EY	12.69	9.51	8.31	2.49	7.09	7.14	6.01	64.81%
YoY %	33.44%	14.44%	233.73%	-64.88%	-0.70%	18.80%	-	-
Horiz. %	211.15%	158.24%	138.27%	41.43%	117.97%	118.80%	100.00%	-
DY	4.92	5.42	2.13	1.93	2.56	1.85	0.00	-
YoY %	-9.23%	154.46%	10.36%	-24.61%	38.38%	0.00%	-	-
Horiz. %	265.95%	292.97%	115.14%	104.32%	138.38%	100.00%	-	-
P/NAPS	2.21	1.99	2.03	2.01	2.07	2.05	2.17	1.22%
YoY %	11.06%	-1.97%	1.00%	-2.90%	0.98%	-5.53%	-	-
Horiz. %	101.84%	91.71%	93.55%	92.63%	95.39%	94.47%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Price Multiplier on Announcement Date
Date	28/04/10	27/01/10	28/10/09	29/07/09	28/04/09	22/01/09	30/10/08	-
Price	3.38	2.88	2.90	2.77	2.73	2.59	2.58	-
P/RPS	1.09	1.29	1.81	4.13	0.96	1.23	1.85	-29.78%
YoY %	-15.50%	-28.73%	-56.17%	330.21%	-21.95%	-33.51%	-	-
Horiz. %	58.92%	69.73%	97.84%	223.24%	51.89%	66.49%	100.00%	-
P/EPS	8.73	10.93	12.38	43.01	14.10	13.43	14.54	-28.89%
YoY %	-20.13%	-11.71%	-71.22%	205.04%	4.99%	-7.63%	-	-
Horiz. %	60.04%	75.17%	85.14%	295.80%	96.97%	92.37%	100.00%	-
EY	11.45	9.15	8.08	2.32	7.09	7.45	6.88	40.56%
YoY %	25.14%	13.24%	248.28%	-67.28%	-4.83%	8.28%	-	-
Horiz. %	166.42%	132.99%	117.44%	33.72%	103.05%	108.28%	100.00%	-
DY	4.44	5.21	2.07	1.81	2.56	1.93	0.00	-
YoY %	-14.78%	151.69%	14.36%	-29.30%	32.64%	0.00%	-	-
Horiz. %	230.05%	269.95%	107.25%	93.78%	132.64%	100.00%	-	-
P/NAPS	2.45	2.07	2.09	2.15	2.07	1.96	1.90	18.52%
YoY %	18.36%	-0.96%	-2.79%	3.86%	5.61%	3.16%	-	-
Horiz. %	128.95%	108.95%	110.00%	113.16%	108.95%	103.16%	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