[ATLAN] QoQ TTM Result on 28-Feb-2009 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- -3.44%
YoY- 1140.5%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 669,176 649,306 650,150 650,062 502,379 369,942 235,925 100.24%
PBT 85,435 73,820 71,623 59,997 59,010 50,093 13,765 237.35%
Tax -14,052 -13,740 -13,203 -15,675 -13,535 -10,319 -7,172 56.51%
NP 71,383 60,080 58,420 44,322 45,475 39,774 6,593 388.70%
-
NP to SH 59,426 50,490 52,474 44,472 46,055 43,111 9,872 230.55%
-
Tax Rate 16.45% 18.61% 18.43% 26.13% 22.94% 20.60% 52.10% -
Total Cost 597,793 589,226 591,730 605,740 456,904 330,168 229,332 89.29%
-
Net Worth 305,577 203,194 304,311 308,000 304,848 313,702 276,187 6.96%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 38,279 30,040 28,008 16,213 11,547 - - -
Div Payout % 64.41% 59.50% 53.38% 36.46% 25.07% - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 305,577 203,194 304,311 308,000 304,848 313,702 276,187 6.96%
NOSH 219,839 203,194 235,900 233,333 230,945 230,663 228,253 -2.47%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 10.67% 9.25% 8.99% 6.82% 9.05% 10.75% 2.79% -
ROE 19.45% 24.85% 17.24% 14.44% 15.11% 13.74% 3.57% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 304.39 319.55 275.60 278.60 217.53 160.38 103.36 105.32%
EPS 27.03 24.85 22.24 19.06 19.94 18.69 4.33 238.65%
DPS 17.41 14.78 11.87 6.95 5.00 0.00 0.00 -
NAPS 1.39 1.00 1.29 1.32 1.32 1.36 1.21 9.67%
Adjusted Per Share Value based on latest NOSH - 233,333
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 263.82 255.99 256.32 256.28 198.06 145.85 93.01 100.25%
EPS 23.43 19.91 20.69 17.53 18.16 17.00 3.89 230.67%
DPS 15.09 11.84 11.04 6.39 4.55 0.00 0.00 -
NAPS 1.2047 0.8011 1.1997 1.2143 1.2018 1.2368 1.0889 6.96%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 2.77 2.82 2.59 2.73 2.70 2.95 3.04 -
P/RPS 0.91 0.88 0.94 0.98 1.24 1.84 2.94 -54.20%
P/EPS 10.25 11.35 11.64 14.32 13.54 15.78 70.29 -72.26%
EY 9.76 8.81 8.59 6.98 7.39 6.34 1.42 261.07%
DY 6.29 5.24 4.58 2.55 1.85 0.00 0.00 -
P/NAPS 1.99 2.82 2.01 2.07 2.05 2.17 2.51 -14.32%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 27/01/10 28/10/09 29/07/09 28/04/09 22/01/09 30/10/08 28/07/08 -
Price 2.88 2.90 2.77 2.73 2.59 2.58 2.98 -
P/RPS 0.95 0.91 1.01 0.98 1.19 1.61 2.88 -52.22%
P/EPS 10.65 11.67 12.45 14.32 12.99 13.80 68.90 -71.16%
EY 9.39 8.57 8.03 6.98 7.70 7.24 1.45 247.03%
DY 6.05 5.10 4.29 2.55 1.93 0.00 0.00 -
P/NAPS 2.07 2.90 2.15 2.07 1.96 1.90 2.46 -10.86%

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