[ATLAN] QoQ TTM Result on 28-Feb-2005 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
29-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
28-Feb-2005 [#4]
Profit Trend
QoQ- 61.68%
YoY- -16.28%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 149,972 146,331 136,664 129,395 117,612 116,398 114,950 19.37%
PBT 23,167 21,836 12,055 10,107 8,727 11,223 13,002 46.92%
Tax -2,762 -3,702 -4,059 -3,268 -4,497 -3,926 -4,216 -24.54%
NP 20,405 18,134 7,996 6,839 4,230 7,297 8,786 75.28%
-
NP to SH 21,505 15,277 7,996 6,839 4,230 7,297 8,786 81.52%
-
Tax Rate 11.92% 16.95% 33.67% 32.33% 51.53% 34.98% 32.43% -
Total Cost 129,567 128,197 128,668 122,556 113,382 109,101 106,164 14.18%
-
Net Worth 325,515 248,768 247,563 248,602 815,975 184,228 165,345 57.01%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div 3,655 3,655 3,655 3,655 1,991 3,410 3,410 4.72%
Div Payout % 17.00% 23.93% 45.72% 53.46% 47.08% 46.74% 38.82% -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 325,515 248,768 247,563 248,602 815,975 184,228 165,345 57.01%
NOSH 192,612 192,843 193,409 182,796 642,500 157,460 141,320 22.90%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 13.61% 12.39% 5.85% 5.29% 3.60% 6.27% 7.64% -
ROE 6.61% 6.14% 3.23% 2.75% 0.52% 3.96% 5.31% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 77.86 75.88 70.66 70.79 18.31 73.92 81.34 -2.87%
EPS 11.16 7.92 4.13 3.74 0.66 4.63 6.22 47.60%
DPS 1.90 1.90 1.89 2.00 0.31 2.17 2.41 -14.64%
NAPS 1.69 1.29 1.28 1.36 1.27 1.17 1.17 27.75%
Adjusted Per Share Value based on latest NOSH - 182,796
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 59.13 57.69 53.88 51.01 46.37 45.89 45.32 19.38%
EPS 8.48 6.02 3.15 2.70 1.67 2.88 3.46 81.68%
DPS 1.44 1.44 1.44 1.44 0.79 1.34 1.34 4.91%
NAPS 1.2833 0.9808 0.976 0.9801 3.2169 0.7263 0.6519 57.00%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 2.18 2.19 2.17 2.17 2.30 2.29 2.19 -
P/RPS 2.80 2.89 3.07 3.07 12.56 3.10 2.69 2.70%
P/EPS 19.53 27.64 52.49 58.00 349.35 49.42 35.23 -32.49%
EY 5.12 3.62 1.91 1.72 0.29 2.02 2.84 48.07%
DY 0.87 0.87 0.87 0.92 0.13 0.95 1.10 -14.46%
P/NAPS 1.29 1.70 1.70 1.60 1.81 1.96 1.87 -21.90%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 14/02/06 24/10/05 25/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 2.16 2.18 2.25 2.17 2.16 2.28 2.27 -
P/RPS 2.77 2.87 3.18 3.07 11.80 3.08 2.79 -0.47%
P/EPS 19.35 27.52 54.42 58.00 328.09 49.20 36.51 -34.48%
EY 5.17 3.63 1.84 1.72 0.30 2.03 2.74 52.63%
DY 0.88 0.87 0.84 0.92 0.14 0.95 1.06 -11.65%
P/NAPS 1.28 1.69 1.76 1.60 1.70 1.95 1.94 -24.19%

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