[ATLAN] QoQ TTM Result on 29-Feb-2004 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
29-Feb-2004 [#4]
Profit Trend
QoQ- 22.33%
YoY- 392.7%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 117,612 116,398 114,950 107,296 85,157 63,955 49,091 78.76%
PBT 8,727 11,223 13,002 12,032 8,561 5,684 4,178 63.18%
Tax -4,497 -3,926 -4,216 -3,863 -1,883 -1,350 -948 181.52%
NP 4,230 7,297 8,786 8,169 6,678 4,334 3,230 19.64%
-
NP to SH 4,230 7,297 8,786 8,169 6,678 4,334 3,230 19.64%
-
Tax Rate 51.53% 34.98% 32.43% 32.11% 22.00% 23.75% 22.69% -
Total Cost 113,382 109,101 106,164 99,127 78,479 59,621 45,861 82.53%
-
Net Worth 815,975 184,228 165,345 132,765 158,949 181,467 155,808 200.66%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div 1,991 3,410 3,410 3,409 1,596 1,596 178 397.95%
Div Payout % 47.08% 46.74% 38.82% 41.73% 23.91% 36.83% 5.53% -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 815,975 184,228 165,345 132,765 158,949 181,467 155,808 200.66%
NOSH 642,500 157,460 141,320 132,765 141,919 141,771 119,852 205.36%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 3.60% 6.27% 7.64% 7.61% 7.84% 6.78% 6.58% -
ROE 0.52% 3.96% 5.31% 6.15% 4.20% 2.39% 2.07% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 18.31 73.92 81.34 80.82 60.00 45.11 40.96 -41.45%
EPS 0.66 4.63 6.22 6.15 4.71 3.06 2.69 -60.70%
DPS 0.31 2.17 2.41 2.57 1.12 1.13 0.15 62.03%
NAPS 1.27 1.17 1.17 1.00 1.12 1.28 1.30 -1.54%
Adjusted Per Share Value based on latest NOSH - 132,765
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 46.37 45.89 45.32 42.30 33.57 25.21 19.35 78.79%
EPS 1.67 2.88 3.46 3.22 2.63 1.71 1.27 19.96%
DPS 0.79 1.34 1.34 1.34 0.63 0.63 0.07 400.92%
NAPS 3.2169 0.7263 0.6519 0.5234 0.6266 0.7154 0.6143 200.65%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 2.30 2.29 2.19 2.25 2.38 2.28 2.78 -
P/RPS 12.56 3.10 2.69 2.78 3.97 5.05 6.79 50.51%
P/EPS 349.35 49.42 35.23 36.57 50.58 74.58 103.16 125.00%
EY 0.29 2.02 2.84 2.73 1.98 1.34 0.97 -55.19%
DY 0.13 0.95 1.10 1.14 0.47 0.49 0.05 88.75%
P/NAPS 1.81 1.96 1.87 2.25 2.13 1.78 2.14 -10.53%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 31/01/05 29/10/04 30/07/04 29/04/04 27/01/04 31/10/03 11/08/03 -
Price 2.16 2.28 2.27 2.20 2.22 2.98 2.50 -
P/RPS 11.80 3.08 2.79 2.72 3.70 6.61 6.10 55.06%
P/EPS 328.09 49.20 36.51 35.76 47.18 97.48 92.77 131.59%
EY 0.30 2.03 2.74 2.80 2.12 1.03 1.08 -57.32%
DY 0.14 0.95 1.06 1.17 0.51 0.38 0.06 75.64%
P/NAPS 1.70 1.95 1.94 2.20 1.98 2.33 1.92 -7.77%

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