[ATLAN] QoQ 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
Quarter Result
Revenue	175,962	194,921	182,635	161,956	158,378	166,207	162,765	5.33%
YoY %	-9.73%	6.73%	12.77%	2.26%	-4.71%	2.11%	-	-
Horiz. %	108.11%	119.76%	112.21%	99.50%	97.30%	102.11%	100.00%	-
PBT	34,301	29,942	21,123	39,372	22,062	2,878	9,508	135.40%
YoY %	14.56%	41.75%	-46.35%	78.46%	666.57%	-69.73%	-	-
Horiz. %	360.76%	314.91%	222.16%	414.09%	232.04%	30.27%	100.00%	-
Tax	-3,513	372	-3,644	-4,047	-4,053	-2,308	-3,332	3.59%
YoY %	-1,044.35%	110.21%	9.96%	0.15%	-75.61%	30.73%	-	-
Horiz. %	105.43%	-11.16%	109.36%	121.46%	121.64%	69.27%	100.00%	-
NP	30,788	30,314	17,479	35,325	18,009	570	6,176	192.10%
YoY %	1.56%	73.43%	-50.52%	96.15%	3,059.47%	-90.77%	-	-
Horiz. %	498.51%	490.84%	283.01%	571.97%	291.60%	9.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,208	26,075	12,355	31,739	15,192	140	3,419	269.16%
YoY %	-7.16%	111.05%	-61.07%	108.92%	10,751.43%	-95.91%	-	-
Horiz. %	708.04%	762.65%	361.36%	928.31%	444.34%	4.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.24%	-1.24%	17.25%	10.28%	18.37%	80.19%	35.04%	-
YoY %	925.81%	-107.19%	67.80%	-44.04%	-77.09%	128.85%	-	-
Horiz. %	29.22%	-3.54%	49.23%	29.34%	52.43%	228.85%	100.00%	-
Total Cost	145,174	164,607	165,156	126,631	140,369	165,637	156,589	-4.92%
YoY %	-11.81%	-0.33%	30.42%	-9.79%	-15.26%	5.78%	-	-
Horiz. %	92.71%	105.12%	105.47%	80.87%	89.64%	105.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	322,773	311,457	305,577	282,440	304,311	308,000	304,848	3.88%
YoY %	3.63%	1.92%	8.19%	-7.19%	-1.20%	1.03%	-	-
Horiz. %	105.88%	102.17%	100.24%	92.65%	99.82%	101.03%	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	13,640	19,785	2,031	11,795	4,666	11,547	2.84%
YoY %	-11.71%	-31.06%	874.15%	-82.78%	152.79%	-59.59%	-	-
Horiz. %	104.30%	118.13%	171.34%	17.59%	102.15%	40.41%	100.00%	-
Div Payout %	49.75%	52.31%	160.14%	6.40%	77.64%	3,333.33%	337.74%	-
YoY %	-4.89%	-67.33%	2,402.19%	-91.76%	-97.67%	886.95%	-	-
Horiz. %	14.73%	15.49%	47.42%	1.89%	22.99%	986.95%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Equity
Net Worth	322,773	311,457	305,577	282,440	304,311	308,000	304,848	3.88%
YoY %	3.63%	1.92%	8.19%	-7.19%	-1.20%	1.03%	-	-
Horiz. %	105.88%	102.17%	100.24%	92.65%	99.82%	101.03%	100.00%	-
NOSH	240,875	227,340	219,839	203,194	235,900	233,333	230,945	2.84%
YoY %	5.95%	3.41%	8.19%	-13.86%	1.10%	1.03%	-	-
Horiz. %	104.30%	98.44%	95.19%	87.98%	102.15%	101.03%	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%	15.55%	9.57%	21.81%	11.37%	0.34%	3.79%	-
YoY %	12.54%	62.49%	-56.12%	91.82%	3,244.12%	-91.03%	-	-
Horiz. %	461.74%	410.29%	252.51%	575.46%	300.00%	8.97%	100.00%	-
ROE	7.50%	8.37%	4.04%	11.24%	4.99%	0.05%	1.12%	-
YoY %	-10.39%	107.18%	-64.06%	125.25%	9,880.00%	-95.54%	-	-
Horiz. %	669.64%	747.32%	360.71%	1,003.57%	445.54%	4.46%	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	85.74	83.08	79.70	67.14	71.23	70.48	2.41%
YoY %	-14.80%	3.20%	4.24%	18.71%	-5.74%	1.06%	-	-
Horiz. %	103.65%	121.65%	117.88%	113.08%	95.26%	101.06%	100.00%	-
EPS	10.05	11.47	5.62	15.62	6.44	0.06	1.49	257.40%
YoY %	-12.38%	104.09%	-64.02%	142.55%	10,633.33%	-95.97%	-	-
Horiz. %	674.50%	769.80%	377.18%	1,048.32%	432.21%	4.03%	100.00%	-
DPS	5.00	6.00	9.00	1.00	5.00	2.00	5.00	0.00%
YoY %	-16.67%	-33.33%	800.00%	-80.00%	150.00%	-60.00%	-	-
Horiz. %	100.00%	120.00%	180.00%	20.00%	100.00%	40.00%	100.00%	-
NAPS	1.34	1.37	1.39	1.39	1.29	1.32	1.32	1.00%
YoY %	-2.19%	-1.44%	0.00%	7.75%	-2.27%	0.00%	-	-
Horiz. %	101.52%	103.79%	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	76.85	72.00	63.85	62.44	65.53	64.17	5.33%
YoY %	-9.73%	6.74%	12.76%	2.26%	-4.72%	2.12%	-	-
Horiz. %	108.10%	119.76%	112.20%	99.50%	97.30%	102.12%	100.00%	-
EPS	9.54	10.28	4.87	12.51	5.99	0.06	1.35	268.68%
YoY %	-7.20%	111.09%	-61.07%	108.85%	9,883.33%	-95.56%	-	-
Horiz. %	706.67%	761.48%	360.74%	926.67%	443.70%	4.44%	100.00%	-
DPS	4.75	5.38	7.80	0.80	4.65	1.84	4.55	2.91%
YoY %	-11.71%	-31.03%	875.00%	-82.80%	152.72%	-59.56%	-	-
Horiz. %	104.40%	118.24%	171.43%	17.58%	102.20%	40.44%	100.00%	-
NAPS	1.2725	1.2279	1.2047	1.1135	1.1997	1.2143	1.2018	3.88%
YoY %	3.63%	1.93%	8.19%	-7.19%	-1.20%	1.04%	-	-
Horiz. %	105.88%	102.17%	100.24%	92.65%	99.83%	101.04%	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	3.56	3.33	3.54	3.86	3.83	3.83	10.53%
YoY %	25.00%	6.91%	-5.93%	-8.29%	0.78%	0.00%	-	-
Horiz. %	116.19%	92.95%	86.95%	92.43%	100.78%	100.00%	100.00%	-
P/EPS	32.34	26.59	49.29	18.05	40.22	4,550.00	182.38	-68.47%
YoY %	21.62%	-46.05%	173.07%	-55.12%	-99.12%	2,394.79%	-	-
Horiz. %	17.73%	14.58%	27.03%	9.90%	22.05%	2,494.79%	100.00%	-
EY	3.09	3.76	2.03	5.54	2.49	0.02	0.55	216.36%
YoY %	-17.82%	85.22%	-63.36%	122.49%	12,350.00%	-96.36%	-	-
Horiz. %	561.82%	683.64%	369.09%	1,007.27%	452.73%	3.64%	100.00%	-
DY	1.54	1.97	3.25	0.35	1.93	0.73	1.85	-11.51%
YoY %	-21.83%	-39.38%	828.57%	-81.87%	164.38%	-60.54%	-	-
Horiz. %	83.24%	106.49%	175.68%	18.92%	104.32%	39.46%	100.00%	-
P/NAPS	2.43	2.23	1.99	2.03	2.01	2.07	2.05	12.01%
YoY %	8.97%	12.06%	-1.97%	1.00%	-2.90%	0.98%	-	-
Horiz. %	118.54%	108.78%	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	3.94	3.47	3.64	4.13	3.83	3.67	12.52%
YoY %	11.17%	13.54%	-4.67%	-11.86%	7.83%	4.36%	-	-
Horiz. %	119.35%	107.36%	94.55%	99.18%	112.53%	104.36%	100.00%	-
P/EPS	31.84	29.47	51.25	18.57	43.01	4,550.00	174.95	-67.91%
YoY %	8.04%	-42.50%	175.98%	-56.82%	-99.05%	2,500.74%	-	-
Horiz. %	18.20%	16.84%	29.29%	10.61%	24.58%	2,600.74%	100.00%	-
EY	3.14	3.39	1.95	5.39	2.32	0.02	0.57	212.23%
YoY %	-7.37%	73.85%	-63.82%	132.33%	11,500.00%	-96.49%	-	-
Horiz. %	550.88%	594.74%	342.11%	945.61%	407.02%	3.51%	100.00%	-
DY	1.56	1.78	3.13	0.34	1.81	0.73	1.93	-13.23%
YoY %	-12.36%	-43.13%	820.59%	-81.22%	147.95%	-62.18%	-	-
Horiz. %	80.83%	92.23%	162.18%	17.62%	93.78%	37.82%	100.00%	-
P/NAPS	2.39	2.47	2.07	2.09	2.15	2.07	1.96	14.15%
YoY %	-3.24%	19.32%	-0.96%	-2.79%	3.86%	5.61%	-	-
Horiz. %	121.94%	126.02%	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