[ATLAN] QoQ TTM Result on 31-May-2009 [#1]

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
TTM Result
Revenue	697,890	669,176	649,306	650,150	650,062	502,379	369,942	52.85%
YoY %	4.29%	3.06%	-0.13%	0.01%	29.40%	35.80%	-	-
Horiz. %	188.65%	180.89%	175.52%	175.74%	175.72%	135.80%	100.00%	-
PBT	112,499	85,435	73,820	71,623	59,997	59,010	50,093	71.74%
YoY %	31.68%	15.73%	3.07%	19.38%	1.67%	17.80%	-	-
Horiz. %	224.58%	170.55%	147.37%	142.98%	119.77%	117.80%	100.00%	-
Tax	-11,372	-14,052	-13,740	-13,203	-15,675	-13,535	-10,319	6.71%
YoY %	19.07%	-2.27%	-4.07%	15.77%	-15.81%	-31.17%	-	-
Horiz. %	110.20%	136.18%	133.15%	127.95%	151.90%	131.17%	100.00%	-
NP	101,127	71,383	60,080	58,420	44,322	45,475	39,774	86.60%
YoY %	41.67%	18.81%	2.84%	31.81%	-2.54%	14.33%	-	-
Horiz. %	254.25%	179.47%	151.05%	146.88%	111.43%	114.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,361	59,426	50,490	52,474	44,472	46,055	43,111	57.87%
YoY %	43.64%	17.70%	-3.78%	17.99%	-3.44%	6.83%	-	-
Horiz. %	198.00%	137.84%	117.12%	121.72%	103.16%	106.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.11%	16.45%	18.61%	18.43%	26.13%	22.94%	20.60%	-
YoY %	-38.54%	-11.61%	0.98%	-29.47%	13.91%	11.36%	-	-
Horiz. %	49.08%	79.85%	90.34%	89.47%	126.84%	111.36%	100.00%	-
Total Cost	596,763	597,793	589,226	591,730	605,740	456,904	330,168	48.54%
YoY %	-0.17%	1.45%	-0.42%	-2.31%	32.57%	38.39%	-	-
Horiz. %	180.75%	181.06%	178.46%	179.22%	183.46%	138.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	311,457	305,577	203,194	304,311	308,000	304,848	313,702	-0.47%
YoY %	1.92%	50.39%	-33.23%	-1.20%	1.03%	-2.82%	-	-
Horiz. %	99.28%	97.41%	64.77%	97.01%	98.18%	97.18%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Dividend
Div	47,253	38,279	30,040	28,008	16,213	11,547	-	-
YoY %	23.44%	27.43%	7.26%	72.75%	40.41%	0.00%	-	-
Horiz. %	409.22%	331.51%	260.15%	242.56%	140.41%	100.00%	-	-
Div Payout %	55.36%	64.41%	59.50%	53.38%	36.46%	25.07%	-	-
YoY %	-14.05%	8.25%	11.46%	46.41%	45.43%	0.00%	-	-
Horiz. %	220.82%	256.92%	237.34%	212.92%	145.43%	100.00%	-	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Equity
Net Worth	311,457	305,577	203,194	304,311	308,000	304,848	313,702	-0.47%
YoY %	1.92%	50.39%	-33.23%	-1.20%	1.03%	-2.82%	-	-
Horiz. %	99.28%	97.41%	64.77%	97.01%	98.18%	97.18%	100.00%	-
NOSH	227,340	219,839	203,194	235,900	233,333	230,945	230,663	-0.96%
YoY %	3.41%	8.19%	-13.86%	1.10%	1.03%	0.12%	-	-
Horiz. %	98.56%	95.31%	88.09%	102.27%	101.16%	100.12%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Ratio Analysis
NP Margin	14.49%	10.67%	9.25%	8.99%	6.82%	9.05%	10.75%	-
YoY %	35.80%	15.35%	2.89%	31.82%	-24.64%	-15.81%	-	-
Horiz. %	134.79%	99.26%	86.05%	83.63%	63.44%	84.19%	100.00%	-
ROE	27.41%	19.45%	24.85%	17.24%	14.44%	15.11%	13.74%	-
YoY %	40.93%	-21.73%	44.14%	19.39%	-4.43%	9.97%	-	-
Horiz. %	199.49%	141.56%	180.86%	125.47%	105.09%	109.97%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Per Share
RPS	306.98	304.39	319.55	275.60	278.60	217.53	160.38	54.34%
YoY %	0.85%	-4.74%	15.95%	-1.08%	28.07%	35.63%	-	-
Horiz. %	191.41%	189.79%	199.25%	171.84%	173.71%	135.63%	100.00%	-
EPS	37.55	27.03	24.85	22.24	19.06	19.94	18.69	59.42%
YoY %	38.92%	8.77%	11.74%	16.68%	-4.41%	6.69%	-	-
Horiz. %	200.91%	144.62%	132.96%	118.99%	101.98%	106.69%	100.00%	-
DPS	20.79	17.41	14.78	11.87	6.95	5.00	0.00	-
YoY %	19.41%	17.79%	24.52%	70.79%	39.00%	0.00%	-	-
Horiz. %	415.80%	348.20%	295.60%	237.40%	139.00%	100.00%	-	-
NAPS	1.37	1.39	1.00	1.29	1.32	1.32	1.36	0.49%
YoY %	-1.44%	39.00%	-22.48%	-2.27%	0.00%	-2.94%	-	-
Horiz. %	100.74%	102.21%	73.53%	94.85%	97.06%	97.06%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Adjusted Per Share Value based on latest NOSH - 235,900
RPS	275.14	263.82	255.99	256.32	256.28	198.06	145.85	52.85%
YoY %	4.29%	3.06%	-0.13%	0.02%	29.40%	35.80%	-	-
Horiz. %	188.65%	180.88%	175.52%	175.74%	175.71%	135.80%	100.00%	-
EPS	33.65	23.43	19.91	20.69	17.53	18.16	17.00	57.84%
YoY %	43.62%	17.68%	-3.77%	18.03%	-3.47%	6.82%	-	-
Horiz. %	197.94%	137.82%	117.12%	121.71%	103.12%	106.82%	100.00%	-
DPS	18.63	15.09	11.84	11.04	6.39	4.55	0.00	-
YoY %	23.46%	27.45%	7.25%	72.77%	40.44%	0.00%	-	-
Horiz. %	409.45%	331.65%	260.22%	242.64%	140.44%	100.00%	-	-
NAPS	1.2279	1.2047	0.8011	1.1997	1.2143	1.2018	1.2368	-0.48%
YoY %	1.93%	50.38%	-33.22%	-1.20%	1.04%	-2.83%	-	-
Horiz. %	99.28%	97.40%	64.77%	97.00%	98.18%	97.17%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	29/08/08	-
Price	3.05	2.77	2.82	2.59	2.73	2.70	2.95	-
P/RPS	0.99	0.91	0.88	0.94	0.98	1.24	1.84	-33.92%
YoY %	8.79%	3.41%	-6.38%	-4.08%	-20.97%	-32.61%	-	-
Horiz. %	53.80%	49.46%	47.83%	51.09%	53.26%	67.39%	100.00%	-
P/EPS	8.12	10.25	11.35	11.64	14.32	13.54	15.78	-35.86%
YoY %	-20.78%	-9.69%	-2.49%	-18.72%	5.76%	-14.20%	-	-
Horiz. %	51.46%	64.96%	71.93%	73.76%	90.75%	85.80%	100.00%	-
EY	12.31	9.76	8.81	8.59	6.98	7.39	6.34	55.82%
YoY %	26.13%	10.78%	2.56%	23.07%	-5.55%	16.56%	-	-
Horiz. %	194.16%	153.94%	138.96%	135.49%	110.09%	116.56%	100.00%	-
DY	6.81	6.29	5.24	4.58	2.55	1.85	0.00	-
YoY %	8.27%	20.04%	14.41%	79.61%	37.84%	0.00%	-	-
Horiz. %	368.11%	340.00%	283.24%	247.57%	137.84%	100.00%	-	-
P/NAPS	2.23	1.99	2.82	2.01	2.07	2.05	2.17	1.84%
YoY %	12.06%	-29.43%	40.30%	-2.90%	0.98%	-5.53%	-	-
Horiz. %	102.76%	91.71%	129.95%	92.63%	95.39%	94.47%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Price Multiplier on Announcement Date
Date	28/04/10	27/01/10	28/10/09	29/07/09	28/04/09	22/01/09	30/10/08	-
Price	3.38	2.88	2.90	2.77	2.73	2.59	2.58	-
P/RPS	1.10	0.95	0.91	1.01	0.98	1.19	1.61	-22.48%
YoY %	15.79%	4.40%	-9.90%	3.06%	-17.65%	-26.09%	-	-
Horiz. %	68.32%	59.01%	56.52%	62.73%	60.87%	73.91%	100.00%	-
P/EPS	9.00	10.65	11.67	12.45	14.32	12.99	13.80	-24.85%
YoY %	-15.49%	-8.74%	-6.27%	-13.06%	10.24%	-5.87%	-	-
Horiz. %	65.22%	77.17%	84.57%	90.22%	103.77%	94.13%	100.00%	-
EY	11.11	9.39	8.57	8.03	6.98	7.70	7.24	33.14%
YoY %	18.32%	9.57%	6.72%	15.04%	-9.35%	6.35%	-	-
Horiz. %	153.45%	129.70%	118.37%	110.91%	96.41%	106.35%	100.00%	-
DY	6.15	6.05	5.10	4.29	2.55	1.93	0.00	-
YoY %	1.65%	18.63%	18.88%	68.24%	32.12%	0.00%	-	-
Horiz. %	318.65%	313.47%	264.25%	222.28%	132.12%	100.00%	-	-
P/NAPS	2.47	2.07	2.90	2.15	2.07	1.96	1.90	19.17%
YoY %	19.32%	-28.62%	34.88%	3.86%	5.61%	3.16%	-	-
Horiz. %	130.00%	108.95%	152.63%	113.16%	108.95%	103.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos