[ATLAN] QoQ TTM Result on 31-Aug-2008 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-Aug-2008 [#2]
Profit Trend
QoQ- 336.7%
YoY- 133.55%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 650,150 650,062 502,379 369,942 235,925 110,158 127,776 195.53%
PBT 71,623 59,997 59,010 50,093 13,765 4,637 -130,666 -
Tax -13,203 -15,675 -13,535 -10,319 -7,172 -1,052 1,293 -
NP 58,420 44,322 45,475 39,774 6,593 3,585 -129,373 -
-
NP to SH 52,474 44,472 46,055 43,111 9,872 3,585 -129,373 -
-
Tax Rate 18.43% 26.13% 22.94% 20.60% 52.10% 22.69% - -
Total Cost 591,730 605,740 456,904 330,168 229,332 106,573 257,149 74.20%
-
Net Worth 304,311 308,000 304,848 313,702 276,187 223,450 199,895 32.30%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div 28,008 16,213 11,547 - - - - -
Div Payout % 53.38% 36.46% 25.07% - - - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 304,311 308,000 304,848 313,702 276,187 223,450 199,895 32.30%
NOSH 235,900 233,333 230,945 230,663 228,253 205,000 197,916 12.40%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 8.99% 6.82% 9.05% 10.75% 2.79% 3.25% -101.25% -
ROE 17.24% 14.44% 15.11% 13.74% 3.57% 1.60% -64.72% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 275.60 278.60 217.53 160.38 103.36 53.74 64.56 162.92%
EPS 22.24 19.06 19.94 18.69 4.33 1.75 -65.37 -
DPS 11.87 6.95 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.32 1.32 1.36 1.21 1.09 1.01 17.70%
Adjusted Per Share Value based on latest NOSH - 230,663
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 256.32 256.28 198.06 145.85 93.01 43.43 50.37 195.55%
EPS 20.69 17.53 18.16 17.00 3.89 1.41 -51.00 -
DPS 11.04 6.39 4.55 0.00 0.00 0.00 0.00 -
NAPS 1.1997 1.2143 1.2018 1.2368 1.0889 0.8809 0.7881 32.29%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 2.59 2.73 2.70 2.95 3.04 3.00 3.06 -
P/RPS 0.94 0.98 1.24 1.84 2.94 5.58 4.74 -65.95%
P/EPS 11.64 14.32 13.54 15.78 70.29 171.55 -4.68 -
EY 8.59 6.98 7.39 6.34 1.42 0.58 -21.36 -
DY 4.58 2.55 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.07 2.05 2.17 2.51 2.75 3.03 -23.91%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/07/09 28/04/09 22/01/09 30/10/08 28/07/08 30/04/08 30/01/08 -
Price 2.77 2.73 2.59 2.58 2.98 3.00 3.20 -
P/RPS 1.01 0.98 1.19 1.61 2.88 5.58 4.96 -65.35%
P/EPS 12.45 14.32 12.99 13.80 68.90 171.55 -4.90 -
EY 8.03 6.98 7.70 7.24 1.45 0.58 -20.43 -
DY 4.29 2.55 1.93 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.07 1.96 1.90 2.46 2.75 3.17 -22.78%

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