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

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- 108.92%
YoY- -5.88%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 175,962 194,921 182,635 161,956 158,378 166,207 162,765 5.33%
PBT 34,301 29,942 21,123 39,372 22,062 2,878 9,508 135.40%
Tax -3,513 372 -3,644 -4,047 -4,053 -2,308 -3,332 3.59%
NP 30,788 30,314 17,479 35,325 18,009 570 6,176 192.10%
-
NP to SH 24,208 26,075 12,355 31,739 15,192 140 3,419 269.16%
-
Tax Rate 10.24% -1.24% 17.25% 10.28% 18.37% 80.19% 35.04% -
Total Cost 145,174 164,607 165,156 126,631 140,369 165,637 156,589 -4.92%
-
Net Worth 322,773 311,457 305,577 282,440 304,311 308,000 304,848 3.88%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 12,043 13,640 19,785 2,031 11,795 4,666 11,547 2.84%
Div Payout % 49.75% 52.31% 160.14% 6.40% 77.64% 3,333.33% 337.74% -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 322,773 311,457 305,577 282,440 304,311 308,000 304,848 3.88%
NOSH 240,875 227,340 219,839 203,194 235,900 233,333 230,945 2.84%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 17.50% 15.55% 9.57% 21.81% 11.37% 0.34% 3.79% -
ROE 7.50% 8.37% 4.04% 11.24% 4.99% 0.05% 1.12% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 73.05 85.74 83.08 79.70 67.14 71.23 70.48 2.41%
EPS 10.05 11.47 5.62 15.62 6.44 0.06 1.49 257.40%
DPS 5.00 6.00 9.00 1.00 5.00 2.00 5.00 0.00%
NAPS 1.34 1.37 1.39 1.39 1.29 1.32 1.32 1.00%
Adjusted Per Share Value based on latest NOSH - 203,194
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 69.37 76.85 72.00 63.85 62.44 65.53 64.17 5.33%
EPS 9.54 10.28 4.87 12.51 5.99 0.06 1.35 268.68%
DPS 4.75 5.38 7.80 0.80 4.65 1.84 4.55 2.91%
NAPS 1.2725 1.2279 1.2047 1.1135 1.1997 1.2143 1.2018 3.88%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
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%
P/EPS 32.34 26.59 49.29 18.05 40.22 4,550.00 182.38 -68.47%
EY 3.09 3.76 2.03 5.54 2.49 0.02 0.55 216.36%
DY 1.54 1.97 3.25 0.35 1.93 0.73 1.85 -11.51%
P/NAPS 2.43 2.23 1.99 2.03 2.01 2.07 2.05 12.01%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
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%
P/EPS 31.84 29.47 51.25 18.57 43.01 4,550.00 174.95 -67.91%
EY 3.14 3.39 1.95 5.39 2.32 0.02 0.57 212.23%
DY 1.56 1.78 3.13 0.34 1.81 0.73 1.93 -13.23%
P/NAPS 2.39 2.47 2.07 2.09 2.15 2.07 1.96 14.15%

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
Post a Comment