[ATLAN] QoQ Cumulative Quarter Result on 31-May-2010 [#1]

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Cumulative Result
Revenue	744,789	539,152	351,525	175,962	697,890	502,969	320,334	75.77%
YoY %	38.14%	53.38%	99.77%	-74.79%	38.75%	57.01%	-	-
Horiz. %	232.50%	168.31%	109.74%	54.93%	217.86%	157.01%	100.00%	-
PBT	73,700	78,938	59,153	34,301	112,500	82,558	61,435	12.93%
YoY %	-6.64%	33.45%	72.45%	-69.51%	36.27%	34.38%	-	-
Horiz. %	119.96%	128.49%	96.29%	55.83%	183.12%	134.38%	100.00%	-
Tax	-23,435	-14,830	-8,782	-3,513	-9,372	-11,744	-8,100	103.43%
YoY %	-58.02%	-68.87%	-149.99%	62.52%	20.20%	-44.99%	-	-
Horiz. %	289.32%	183.09%	108.42%	43.37%	115.70%	144.99%	100.00%	-
NP	50,265	64,108	50,371	30,788	103,128	70,814	53,335	-3.88%
YoY %	-21.59%	27.27%	63.61%	-70.15%	45.63%	32.77%	-	-
Horiz. %	94.24%	120.20%	94.44%	57.73%	193.36%	132.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,182	49,306	40,057	24,208	87,362	59,287	46,932	-25.55%
YoY %	-38.79%	23.09%	65.47%	-72.29%	47.35%	26.33%	-	-
Horiz. %	64.31%	105.06%	85.35%	51.58%	186.15%	126.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.80%	18.79%	14.85%	10.24%	8.33%	14.23%	13.18%	-
YoY %	69.24%	26.53%	45.02%	22.93%	-41.46%	7.97%	-	-
Horiz. %	241.27%	142.56%	112.67%	77.69%	63.20%	107.97%	100.00%	-
Total Cost	694,524	475,044	301,154	145,174	594,762	432,155	266,999	89.47%
YoY %	46.20%	57.74%	107.44%	-75.59%	37.63%	61.86%	-	-
Horiz. %	260.12%	177.92%	112.79%	54.37%	222.76%	161.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	314,103	345,266	345,106	322,773	311,391	312,866	278,427	8.39%
YoY %	-9.03%	0.05%	6.92%	3.66%	-0.47%	12.37%	-	-
Horiz. %	112.81%	124.01%	123.95%	115.93%	111.84%	112.37%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Dividend
Div	42,379	24,839	12,325	12,043	33,846	33,762	12,018	132.21%
YoY %	70.61%	101.53%	2.34%	-64.42%	0.25%	180.93%	-	-
Horiz. %	352.63%	206.68%	102.55%	100.21%	281.63%	280.93%	100.00%	-
Div Payout %	140.41%	50.38%	30.77%	49.75%	38.74%	56.95%	25.61%	-
YoY %	178.70%	63.73%	-38.15%	28.42%	-31.98%	122.37%	-	-
Horiz. %	548.26%	196.72%	120.15%	194.26%	151.27%	222.37%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Equity
Net Worth	314,103	345,266	345,106	322,773	311,391	312,866	278,427	8.39%
YoY %	-9.03%	0.05%	6.92%	3.66%	-0.47%	12.37%	-	-
Horiz. %	112.81%	124.01%	123.95%	115.93%	111.84%	112.37%	100.00%	-
NOSH	249,288	248,392	246,504	240,875	225,646	225,083	200,307	15.74%
YoY %	0.36%	0.77%	2.34%	6.75%	0.25%	12.37%	-	-
Horiz. %	124.45%	124.01%	123.06%	120.25%	112.65%	112.37%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Ratio Analysis
NP Margin	6.75%	11.89%	14.33%	17.50%	14.78%	14.08%	16.65%	-
YoY %	-43.23%	-17.03%	-18.11%	18.40%	4.97%	-15.44%	-	-
Horiz. %	40.54%	71.41%	86.07%	105.11%	88.77%	84.56%	100.00%	-
ROE	9.61%	14.28%	11.61%	7.50%	28.06%	18.95%	16.86%	-
YoY %	-32.70%	23.00%	54.80%	-73.27%	48.07%	12.40%	-	-
Horiz. %	57.00%	84.70%	68.86%	44.48%	166.43%	112.40%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Per Share
RPS	298.77	217.06	142.60	73.05	309.28	223.46	159.92	51.86%
YoY %	37.64%	52.22%	95.21%	-76.38%	38.41%	39.73%	-	-
Horiz. %	186.82%	135.73%	89.17%	45.68%	193.40%	139.73%	100.00%	-
EPS	12.11	19.85	16.25	10.05	38.72	26.34	23.43	-35.67%
YoY %	-38.99%	22.15%	61.69%	-74.04%	47.00%	12.42%	-	-
Horiz. %	51.69%	84.72%	69.36%	42.89%	165.26%	112.42%	100.00%	-
DPS	17.00	10.00	5.00	5.00	15.00	15.00	6.00	100.61%
YoY %	70.00%	100.00%	0.00%	-66.67%	0.00%	150.00%	-	-
Horiz. %	283.33%	166.67%	83.33%	83.33%	250.00%	250.00%	100.00%	-
NAPS	1.26	1.39	1.40	1.34	1.38	1.39	1.39	-6.35%
YoY %	-9.35%	-0.71%	4.48%	-2.90%	-0.72%	0.00%	-	-
Horiz. %	90.65%	100.00%	100.72%	96.40%	99.28%	100.00%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Adjusted Per Share Value based on latest NOSH - 240,875
RPS	293.63	212.56	138.59	69.37	275.14	198.29	126.29	75.77%
YoY %	38.14%	53.37%	99.78%	-74.79%	38.76%	57.01%	-	-
Horiz. %	232.50%	168.31%	109.74%	54.93%	217.86%	157.01%	100.00%	-
EPS	11.90	19.44	15.79	9.54	34.44	23.37	18.50	-25.54%
YoY %	-38.79%	23.12%	65.51%	-72.30%	47.37%	26.32%	-	-
Horiz. %	64.32%	105.08%	85.35%	51.57%	186.16%	126.32%	100.00%	-
DPS	16.71	9.79	4.86	4.75	13.34	13.31	4.74	132.16%
YoY %	70.68%	101.44%	2.32%	-64.39%	0.23%	180.80%	-	-
Horiz. %	352.53%	206.54%	102.53%	100.21%	281.43%	280.80%	100.00%	-
NAPS	1.2383	1.3612	1.3606	1.2725	1.2276	1.2335	1.0977	8.39%
YoY %	-9.03%	0.04%	6.92%	3.66%	-0.48%	12.37%	-	-
Horiz. %	112.81%	124.00%	123.95%	115.92%	111.83%	112.37%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	30/11/09	28/08/09	-
Price	3.32	3.15	3.18	3.25	3.05	2.77	2.82	-
P/RPS	1.11	1.45	2.23	4.45	0.99	1.24	1.76	-26.51%
YoY %	-23.45%	-34.98%	-49.89%	349.49%	-20.16%	-29.55%	-	-
Horiz. %	63.07%	82.39%	126.70%	252.84%	56.25%	70.45%	100.00%	-
P/EPS	27.42	15.87	19.57	32.34	7.88	10.52	12.04	73.35%
YoY %	72.78%	-18.91%	-39.49%	310.41%	-25.10%	-12.62%	-	-
Horiz. %	227.74%	131.81%	162.54%	268.60%	65.45%	87.38%	100.00%	-
EY	3.65	6.30	5.11	3.09	12.69	9.51	8.31	-42.30%
YoY %	-42.06%	23.29%	65.37%	-75.65%	33.44%	14.44%	-	-
Horiz. %	43.92%	75.81%	61.49%	37.18%	152.71%	114.44%	100.00%	-
DY	5.12	3.17	1.57	1.54	4.92	5.42	2.13	79.73%
YoY %	61.51%	101.91%	1.95%	-68.70%	-9.23%	154.46%	-	-
Horiz. %	240.38%	148.83%	73.71%	72.30%	230.99%	254.46%	100.00%	-
P/NAPS	2.63	2.27	2.27	2.43	2.21	1.99	2.03	18.89%
YoY %	15.86%	0.00%	-6.58%	9.95%	11.06%	-1.97%	-	-
Horiz. %	129.56%	111.82%	111.82%	119.70%	108.87%	98.03%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Price Multiplier on Announcement Date
Date	29/04/11	26/01/11	27/10/10	22/06/10	28/04/10	27/01/10	28/10/09	-
Price	3.37	3.25	3.19	3.20	3.38	2.88	2.90	-
P/RPS	1.13	1.50	2.24	4.38	1.09	1.29	1.81	-27.01%
YoY %	-24.67%	-33.04%	-48.86%	301.83%	-15.50%	-28.73%	-	-
Horiz. %	62.43%	82.87%	123.76%	241.99%	60.22%	71.27%	100.00%	-
P/EPS	27.83	16.37	19.63	31.84	8.73	10.93	12.38	71.85%
YoY %	70.01%	-16.61%	-38.35%	264.72%	-20.13%	-11.71%	-	-
Horiz. %	224.80%	132.23%	158.56%	257.19%	70.52%	88.29%	100.00%	-
EY	3.59	6.11	5.09	3.14	11.45	9.15	8.08	-41.85%
YoY %	-41.24%	20.04%	62.10%	-72.58%	25.14%	13.24%	-	-
Horiz. %	44.43%	75.62%	63.00%	38.86%	141.71%	113.24%	100.00%	-
DY	5.04	3.08	1.57	1.56	4.44	5.21	2.07	81.27%
YoY %	63.64%	96.18%	0.64%	-64.86%	-14.78%	151.69%	-	-
Horiz. %	243.48%	148.79%	75.85%	75.36%	214.49%	251.69%	100.00%	-
P/NAPS	2.67	2.34	2.28	2.39	2.45	2.07	2.09	17.78%
YoY %	14.10%	2.63%	-4.60%	-2.45%	18.36%	-0.96%	-	-
Horiz. %	127.75%	111.96%	109.09%	114.35%	117.22%	99.04%	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