[ATLAN] QoQ TTM Result on 30-Nov-2003 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
27-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- 54.08%
YoY- 390.67%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 116,398 114,950 107,296 85,157 63,955 49,091 36,576 115.59%
PBT 11,223 13,002 12,032 8,561 5,684 4,178 2,234 191.89%
Tax -3,926 -4,216 -3,863 -1,883 -1,350 -948 -576 257.40%
NP 7,297 8,786 8,169 6,678 4,334 3,230 1,658 167.35%
-
NP to SH 7,297 8,786 8,169 6,678 4,334 3,230 1,658 167.35%
-
Tax Rate 34.98% 32.43% 32.11% 22.00% 23.75% 22.69% 25.78% -
Total Cost 109,101 106,164 99,127 78,479 59,621 45,861 34,918 112.98%
-
Net Worth 184,228 165,345 132,765 158,949 181,467 155,808 20,726 326.27%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div 3,410 3,410 3,409 1,596 1,596 178 - -
Div Payout % 46.74% 38.82% 41.73% 23.91% 36.83% 5.53% - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 184,228 165,345 132,765 158,949 181,467 155,808 20,726 326.27%
NOSH 157,460 141,320 132,765 141,919 141,771 119,852 17,867 323.85%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 6.27% 7.64% 7.61% 7.84% 6.78% 6.58% 4.53% -
ROE 3.96% 5.31% 6.15% 4.20% 2.39% 2.07% 8.00% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 73.92 81.34 80.82 60.00 45.11 40.96 204.71 -49.13%
EPS 4.63 6.22 6.15 4.71 3.06 2.69 9.28 -36.96%
DPS 2.17 2.41 2.57 1.12 1.13 0.15 0.00 -
NAPS 1.17 1.17 1.00 1.12 1.28 1.30 1.16 0.57%
Adjusted Per Share Value based on latest NOSH - 141,919
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 45.89 45.32 42.30 33.57 25.21 19.35 14.42 115.59%
EPS 2.88 3.46 3.22 2.63 1.71 1.27 0.65 168.55%
DPS 1.34 1.34 1.34 0.63 0.63 0.07 0.00 -
NAPS 0.7263 0.6519 0.5234 0.6266 0.7154 0.6143 0.0817 326.30%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 2.29 2.19 2.25 2.38 2.28 2.78 1.81 -
P/RPS 3.10 2.69 2.78 3.97 5.05 6.79 0.88 130.63%
P/EPS 49.42 35.23 36.57 50.58 74.58 103.16 19.51 85.29%
EY 2.02 2.84 2.73 1.98 1.34 0.97 5.13 -46.12%
DY 0.95 1.10 1.14 0.47 0.49 0.05 0.00 -
P/NAPS 1.96 1.87 2.25 2.13 1.78 2.14 1.56 16.35%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 29/10/04 30/07/04 29/04/04 27/01/04 31/10/03 11/08/03 30/04/03 -
Price 2.28 2.27 2.20 2.22 2.98 2.50 2.19 -
P/RPS 3.08 2.79 2.72 3.70 6.61 6.10 1.07 101.70%
P/EPS 49.20 36.51 35.76 47.18 97.48 92.77 23.60 62.83%
EY 2.03 2.74 2.80 2.12 1.03 1.08 4.24 -38.66%
DY 0.95 1.06 1.17 0.51 0.38 0.06 0.00 -
P/NAPS 1.95 1.94 2.20 1.98 2.33 1.92 1.89 2.09%

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