[ATLAN] QoQ TTM Result on 30-Nov-2009 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 17.7%
YoY- 29.03%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 729,081 715,474 697,890 669,176 649,306 650,150 650,062 7.92%
PBT 110,219 124,738 112,499 85,435 73,820 71,623 59,997 49.83%
Tax -12,054 -10,832 -11,372 -14,052 -13,740 -13,203 -15,675 -16.02%
NP 98,165 113,906 101,127 71,383 60,080 58,420 44,322 69.66%
-
NP to SH 78,487 94,377 85,361 59,426 50,490 52,474 44,472 45.88%
-
Tax Rate 10.94% 8.68% 10.11% 16.45% 18.61% 18.43% 26.13% -
Total Cost 630,916 601,568 596,763 597,793 589,226 591,730 605,740 2.74%
-
Net Worth 352,759 322,773 311,457 305,577 203,194 304,311 308,000 9.44%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 46,024 35,457 47,253 38,279 30,040 28,008 16,213 100.10%
Div Payout % 58.64% 37.57% 55.36% 64.41% 59.50% 53.38% 36.46% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 352,759 322,773 311,457 305,577 203,194 304,311 308,000 9.44%
NOSH 251,971 240,875 227,340 219,839 203,194 235,900 233,333 5.24%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 13.46% 15.92% 14.49% 10.67% 9.25% 8.99% 6.82% -
ROE 22.25% 29.24% 27.41% 19.45% 24.85% 17.24% 14.44% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 289.35 297.03 306.98 304.39 319.55 275.60 278.60 2.54%
EPS 31.15 39.18 37.55 27.03 24.85 22.24 19.06 38.62%
DPS 18.27 14.72 20.79 17.41 14.78 11.87 6.95 90.13%
NAPS 1.40 1.34 1.37 1.39 1.00 1.29 1.32 3.98%
Adjusted Per Share Value based on latest NOSH - 219,839
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 287.44 282.07 275.14 263.82 255.99 256.32 256.28 7.92%
EPS 30.94 37.21 33.65 23.43 19.91 20.69 17.53 45.89%
DPS 18.14 13.98 18.63 15.09 11.84 11.04 6.39 100.10%
NAPS 1.3907 1.2725 1.2279 1.2047 0.8011 1.1997 1.2143 9.43%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 3.18 3.25 3.05 2.77 2.82 2.59 2.73 -
P/RPS 1.10 1.09 0.99 0.91 0.88 0.94 0.98 7.98%
P/EPS 10.21 8.29 8.12 10.25 11.35 11.64 14.32 -20.14%
EY 9.80 12.06 12.31 9.76 8.81 8.59 6.98 25.30%
DY 5.74 4.53 6.81 6.29 5.24 4.58 2.55 71.50%
P/NAPS 2.27 2.43 2.23 1.99 2.82 2.01 2.07 6.32%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 27/10/10 22/06/10 28/04/10 27/01/10 28/10/09 29/07/09 28/04/09 -
Price 3.19 3.20 3.38 2.88 2.90 2.77 2.73 -
P/RPS 1.10 1.08 1.10 0.95 0.91 1.01 0.98 7.98%
P/EPS 10.24 8.17 9.00 10.65 11.67 12.45 14.32 -19.98%
EY 9.76 12.24 11.11 9.39 8.57 8.03 6.98 24.96%
DY 5.73 4.60 6.15 6.05 5.10 4.29 2.55 71.30%
P/NAPS 2.28 2.39 2.47 2.07 2.90 2.15 2.07 6.63%

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