[ATLAN] QoQ 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
Quarter Result
Revenue	194,921	182,635	161,956	158,378	166,207	162,765	162,800	12.79%
YoY %	6.73%	12.77%	2.26%	-4.71%	2.11%	-0.02%	-	-
Horiz. %	119.73%	112.18%	99.48%	97.28%	102.09%	99.98%	100.00%	-
PBT	29,942	21,123	39,372	22,062	2,878	9,508	37,175	-13.46%
YoY %	41.75%	-46.35%	78.46%	666.57%	-69.73%	-74.42%	-	-
Horiz. %	80.54%	56.82%	105.91%	59.35%	7.74%	25.58%	100.00%	-
Tax	372	-3,644	-4,047	-4,053	-2,308	-3,332	-3,510	-
YoY %	110.21%	9.96%	0.15%	-75.61%	30.73%	5.07%	-	-
Horiz. %	-10.60%	103.82%	115.30%	115.47%	65.75%	94.93%	100.00%	-
NP	30,314	17,479	35,325	18,009	570	6,176	33,665	-6.76%
YoY %	73.43%	-50.52%	96.15%	3,059.47%	-90.77%	-81.65%	-	-
Horiz. %	90.05%	51.92%	104.93%	53.49%	1.69%	18.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,075	12,355	31,739	15,192	140	3,419	33,723	-15.79%
YoY %	111.05%	-61.07%	108.92%	10,751.43%	-95.91%	-89.86%	-	-
Horiz. %	77.32%	36.64%	94.12%	45.05%	0.42%	10.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-1.24%	17.25%	10.28%	18.37%	80.19%	35.04%	9.44%	-
YoY %	-107.19%	67.80%	-44.04%	-77.09%	128.85%	271.19%	-	-
Horiz. %	-13.14%	182.73%	108.90%	194.60%	849.47%	371.19%	100.00%	-
Total Cost	164,607	165,156	126,631	140,369	165,637	156,589	129,135	17.61%
YoY %	-0.33%	30.42%	-9.79%	-15.26%	5.78%	21.26%	-	-
Horiz. %	127.47%	127.89%	98.06%	108.70%	128.27%	121.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	311,457	305,577	282,440	304,311	308,000	304,848	313,702	-0.47%
YoY %	1.92%	8.19%	-7.19%	-1.20%	1.03%	-2.82%	-	-
Horiz. %	99.28%	97.41%	90.03%	97.01%	98.18%	97.18%	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	13,640	19,785	2,031	11,795	4,666	11,547	-	-
YoY %	-31.06%	874.15%	-82.78%	152.79%	-59.59%	0.00%	-	-
Horiz. %	118.13%	171.34%	17.59%	102.15%	40.41%	100.00%	-	-
Div Payout %	52.31%	160.14%	6.40%	77.64%	3,333.33%	337.74%	-	-
YoY %	-67.33%	2,402.19%	-91.76%	-97.67%	886.95%	0.00%	-	-
Horiz. %	15.49%	47.42%	1.89%	22.99%	986.95%	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	311,457	305,577	282,440	304,311	308,000	304,848	313,702	-0.47%
YoY %	1.92%	8.19%	-7.19%	-1.20%	1.03%	-2.82%	-	-
Horiz. %	99.28%	97.41%	90.03%	97.01%	98.18%	97.18%	100.00%	-
NOSH	227,340	219,839	203,194	235,900	233,333	230,945	230,663	-0.96%
YoY %	3.41%	8.19%	-13.86%	1.10%	1.03%	0.12%	-	-
Horiz. %	98.56%	95.31%	88.09%	102.27%	101.16%	100.12%	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	15.55%	9.57%	21.81%	11.37%	0.34%	3.79%	20.68%	-
YoY %	62.49%	-56.12%	91.82%	3,244.12%	-91.03%	-81.67%	-	-
Horiz. %	75.19%	46.28%	105.46%	54.98%	1.64%	18.33%	100.00%	-
ROE	8.37%	4.04%	11.24%	4.99%	0.05%	1.12%	10.75%	-
YoY %	107.18%	-64.06%	125.25%	9,880.00%	-95.54%	-89.58%	-	-
Horiz. %	77.86%	37.58%	104.56%	46.42%	0.47%	10.42%	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	85.74	83.08	79.70	67.14	71.23	70.48	70.58	13.89%
YoY %	3.20%	4.24%	18.71%	-5.74%	1.06%	-0.14%	-	-
Horiz. %	121.48%	117.71%	112.92%	95.13%	100.92%	99.86%	100.00%	-
EPS	11.47	5.62	15.62	6.44	0.06	1.49	14.59	-14.85%
YoY %	104.09%	-64.02%	142.55%	10,633.33%	-95.97%	-89.79%	-	-
Horiz. %	78.62%	38.52%	107.06%	44.14%	0.41%	10.21%	100.00%	-
DPS	6.00	9.00	1.00	5.00	2.00	5.00	0.00	-
YoY %	-33.33%	800.00%	-80.00%	150.00%	-60.00%	0.00%	-	-
Horiz. %	120.00%	180.00%	20.00%	100.00%	40.00%	100.00%	-	-
NAPS	1.37	1.39	1.39	1.29	1.32	1.32	1.36	0.49%
YoY %	-1.44%	0.00%	7.75%	-2.27%	0.00%	-2.94%	-	-
Horiz. %	100.74%	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	76.85	72.00	63.85	62.44	65.53	64.17	64.18	12.79%
YoY %	6.74%	12.76%	2.26%	-4.72%	2.12%	-0.02%	-	-
Horiz. %	119.74%	112.18%	99.49%	97.29%	102.10%	99.98%	100.00%	-
EPS	10.28	4.87	12.51	5.99	0.06	1.35	13.30	-15.81%
YoY %	111.09%	-61.07%	108.85%	9,883.33%	-95.56%	-89.85%	-	-
Horiz. %	77.29%	36.62%	94.06%	45.04%	0.45%	10.15%	100.00%	-
DPS	5.38	7.80	0.80	4.65	1.84	4.55	0.00	-
YoY %	-31.03%	875.00%	-82.80%	152.72%	-59.56%	0.00%	-	-
Horiz. %	118.24%	171.43%	17.58%	102.20%	40.44%	100.00%	-	-
NAPS	1.2279	1.2047	1.1135	1.1997	1.2143	1.2018	1.2368	-0.48%
YoY %	1.93%	8.19%	-7.19%	-1.20%	1.04%	-2.83%	-	-
Horiz. %	99.28%	97.40%	90.03%	97.00%	98.18%	97.17%	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	3.56	3.33	3.54	3.86	3.83	3.83	4.18	-10.17%
YoY %	6.91%	-5.93%	-8.29%	0.78%	0.00%	-8.37%	-	-
Horiz. %	85.17%	79.67%	84.69%	92.34%	91.63%	91.63%	100.00%	-
P/EPS	26.59	49.29	18.05	40.22	4,550.00	182.38	20.18	20.24%
YoY %	-46.05%	173.07%	-55.12%	-99.12%	2,394.79%	803.77%	-	-
Horiz. %	131.76%	244.25%	89.44%	199.31%	22,547.08%	903.77%	100.00%	-
EY	3.76	2.03	5.54	2.49	0.02	0.55	4.96	-16.90%
YoY %	85.22%	-63.36%	122.49%	12,350.00%	-96.36%	-88.91%	-	-
Horiz. %	75.81%	40.93%	111.69%	50.20%	0.40%	11.09%	100.00%	-
DY	1.97	3.25	0.35	1.93	0.73	1.85	0.00	-
YoY %	-39.38%	828.57%	-81.87%	164.38%	-60.54%	0.00%	-	-
Horiz. %	106.49%	175.68%	18.92%	104.32%	39.46%	100.00%	-	-
P/NAPS	2.23	1.99	2.03	2.01	2.07	2.05	2.17	1.84%
YoY %	12.06%	-1.97%	1.00%	-2.90%	0.98%	-5.53%	-	-
Horiz. %	102.76%	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	3.94	3.47	3.64	4.13	3.83	3.67	3.66	5.05%
YoY %	13.54%	-4.67%	-11.86%	7.83%	4.36%	0.27%	-	-
Horiz. %	107.65%	94.81%	99.45%	112.84%	104.64%	100.27%	100.00%	-
P/EPS	29.47	51.25	18.57	43.01	4,550.00	174.95	17.65	40.87%
YoY %	-42.50%	175.98%	-56.82%	-99.05%	2,500.74%	891.22%	-	-
Horiz. %	166.97%	290.37%	105.21%	243.68%	25,779.04%	991.22%	100.00%	-
EY	3.39	1.95	5.39	2.32	0.02	0.57	5.67	-29.09%
YoY %	73.85%	-63.82%	132.33%	11,500.00%	-96.49%	-89.95%	-	-
Horiz. %	59.79%	34.39%	95.06%	40.92%	0.35%	10.05%	100.00%	-
DY	1.78	3.13	0.34	1.81	0.73	1.93	0.00	-
YoY %	-43.13%	820.59%	-81.22%	147.95%	-62.18%	0.00%	-	-
Horiz. %	92.23%	162.18%	17.62%	93.78%	37.82%	100.00%	-	-
P/NAPS	2.47	2.07	2.09	2.15	2.07	1.96	1.90	19.17%
YoY %	19.32%	-0.96%	-2.79%	3.86%	5.61%	3.16%	-	-
Horiz. %	130.00%	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