[ATLAN] QoQ TTM Result on 31-May-2004 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-May-2004 [#1]
Profit Trend
QoQ- 7.55%
YoY- 172.01%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 129,395 117,612 116,398 114,950 107,296 85,157 63,955 60.03%
PBT 10,107 8,727 11,223 13,002 12,032 8,561 5,684 46.82%
Tax -3,268 -4,497 -3,926 -4,216 -3,863 -1,883 -1,350 80.38%
NP 6,839 4,230 7,297 8,786 8,169 6,678 4,334 35.57%
-
NP to SH 6,839 4,230 7,297 8,786 8,169 6,678 4,334 35.57%
-
Tax Rate 32.33% 51.53% 34.98% 32.43% 32.11% 22.00% 23.75% -
Total Cost 122,556 113,382 109,101 106,164 99,127 78,479 59,621 61.73%
-
Net Worth 248,602 815,975 184,228 165,345 132,765 158,949 181,467 23.37%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div 3,655 1,991 3,410 3,410 3,409 1,596 1,596 73.82%
Div Payout % 53.46% 47.08% 46.74% 38.82% 41.73% 23.91% 36.83% -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 248,602 815,975 184,228 165,345 132,765 158,949 181,467 23.37%
NOSH 182,796 642,500 157,460 141,320 132,765 141,919 141,771 18.48%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 5.29% 3.60% 6.27% 7.64% 7.61% 7.84% 6.78% -
ROE 2.75% 0.52% 3.96% 5.31% 6.15% 4.20% 2.39% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 70.79 18.31 73.92 81.34 80.82 60.00 45.11 35.07%
EPS 3.74 0.66 4.63 6.22 6.15 4.71 3.06 14.32%
DPS 2.00 0.31 2.17 2.41 2.57 1.12 1.13 46.37%
NAPS 1.36 1.27 1.17 1.17 1.00 1.12 1.28 4.12%
Adjusted Per Share Value based on latest NOSH - 141,320
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 51.01 46.37 45.89 45.32 42.30 33.57 25.21 60.04%
EPS 2.70 1.67 2.88 3.46 3.22 2.63 1.71 35.63%
DPS 1.44 0.79 1.34 1.34 1.34 0.63 0.63 73.60%
NAPS 0.9801 3.2169 0.7263 0.6519 0.5234 0.6266 0.7154 23.37%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 2.17 2.30 2.29 2.19 2.25 2.38 2.28 -
P/RPS 3.07 12.56 3.10 2.69 2.78 3.97 5.05 -28.25%
P/EPS 58.00 349.35 49.42 35.23 36.57 50.58 74.58 -15.44%
EY 1.72 0.29 2.02 2.84 2.73 1.98 1.34 18.12%
DY 0.92 0.13 0.95 1.10 1.14 0.47 0.49 52.25%
P/NAPS 1.60 1.81 1.96 1.87 2.25 2.13 1.78 -6.86%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 29/04/04 27/01/04 31/10/03 -
Price 2.17 2.16 2.28 2.27 2.20 2.22 2.98 -
P/RPS 3.07 11.80 3.08 2.79 2.72 3.70 6.61 -40.05%
P/EPS 58.00 328.09 49.20 36.51 35.76 47.18 97.48 -29.28%
EY 1.72 0.30 2.03 2.74 2.80 2.12 1.03 40.79%
DY 0.92 0.14 0.95 1.06 1.17 0.51 0.38 80.40%
P/NAPS 1.60 1.70 1.95 1.94 2.20 1.98 2.33 -22.18%

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