[ATLAN] QoQ TTM Result on 28-Feb-2006 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
27-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
28-Feb-2006 [#4]
Profit Trend
QoQ- -34.26%
YoY- 106.73%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 147,629 154,916 154,512 148,655 149,972 146,331 136,664 5.27%
PBT 12,300 12,841 14,061 15,381 23,167 21,836 12,055 1.34%
Tax -1,464 -1,355 -990 -2,343 -2,762 -3,702 -4,059 -49.29%
NP 10,836 11,486 13,071 13,038 20,405 18,134 7,996 22.43%
-
NP to SH 10,836 15,443 14,171 14,138 21,505 15,277 7,996 22.43%
-
Tax Rate 11.90% 10.55% 7.04% 15.23% 11.92% 16.95% 33.67% -
Total Cost 136,793 143,430 141,441 135,617 129,567 128,197 128,668 4.16%
-
Net Worth 327,359 329,736 330,183 320,311 325,515 248,768 247,563 20.45%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div 7,672 7,672 7,672 7,672 3,655 3,655 3,655 63.86%
Div Payout % 70.80% 49.68% 54.14% 54.27% 17.00% 23.93% 45.72% -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 327,359 329,736 330,183 320,311 325,515 248,768 247,563 20.45%
NOSH 194,857 192,828 193,089 191,803 192,612 192,843 193,409 0.49%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 7.34% 7.41% 8.46% 8.77% 13.61% 12.39% 5.85% -
ROE 3.31% 4.68% 4.29% 4.41% 6.61% 6.14% 3.23% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 75.76 80.34 80.02 77.50 77.86 75.88 70.66 4.75%
EPS 5.56 8.01 7.34 7.37 11.16 7.92 4.13 21.90%
DPS 4.00 4.00 4.00 4.00 1.90 1.90 1.89 64.76%
NAPS 1.68 1.71 1.71 1.67 1.69 1.29 1.28 19.85%
Adjusted Per Share Value based on latest NOSH - 191,803
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 58.20 61.07 60.92 58.61 59.13 57.69 53.88 5.27%
EPS 4.27 6.09 5.59 5.57 8.48 6.02 3.15 22.46%
DPS 3.02 3.02 3.02 3.02 1.44 1.44 1.44 63.76%
NAPS 1.2906 1.30 1.3017 1.2628 1.2833 0.9808 0.976 20.45%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 2.13 2.15 2.13 2.24 2.18 2.19 2.17 -
P/RPS 2.81 2.68 2.66 2.89 2.80 2.89 3.07 -5.72%
P/EPS 38.30 26.85 29.02 30.39 19.53 27.64 52.49 -18.93%
EY 2.61 3.72 3.45 3.29 5.12 3.62 1.91 23.11%
DY 1.88 1.86 1.88 1.79 0.87 0.87 0.87 67.06%
P/NAPS 1.27 1.26 1.25 1.34 1.29 1.70 1.70 -17.65%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 31/01/07 30/10/06 28/07/06 27/04/06 14/02/06 24/10/05 25/07/05 -
Price 2.22 2.13 2.27 2.13 2.16 2.18 2.25 -
P/RPS 2.93 2.65 2.84 2.75 2.77 2.87 3.18 -5.30%
P/EPS 39.92 26.60 30.93 28.90 19.35 27.52 54.42 -18.64%
EY 2.50 3.76 3.23 3.46 5.17 3.63 1.84 22.64%
DY 1.80 1.88 1.76 1.88 0.88 0.87 0.84 66.13%
P/NAPS 1.32 1.25 1.33 1.28 1.28 1.69 1.76 -17.43%

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