[ATLAN] YoY Annualized Quarter Result on 28-Feb-2010 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- 10.52%
YoY- 96.44%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 791,851 722,040 744,789 697,890 650,062 110,155 145,378 32.61%
PBT 120,290 158,970 73,700 112,500 59,997 4,636 -117,606 -
Tax -29,404 -30,066 -23,435 -9,372 -15,675 -1,051 718 -
NP 90,886 128,904 50,265 103,128 44,322 3,585 -116,888 -
-
NP to SH 76,048 115,359 30,182 87,362 44,472 3,585 -166,888 -
-
Tax Rate 24.44% 18.91% 31.80% 8.33% 26.13% 22.67% - -
Total Cost 700,965 593,136 694,524 594,762 605,740 106,570 262,266 17.78%
-
Net Worth 400,767 383,045 314,103 311,391 303,218 217,872 192,329 13.00%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div 55,803 35,280 42,379 33,846 16,079 - - -
Div Payout % 73.38% 30.58% 140.41% 38.74% 36.16% - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 400,767 383,045 314,103 311,391 303,218 217,872 192,329 13.00%
NOSH 253,650 252,003 249,288 225,646 229,710 198,066 192,329 4.71%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 11.48% 17.85% 6.75% 14.78% 6.82% 3.25% -80.40% -
ROE 18.98% 30.12% 9.61% 28.06% 14.67% 1.65% -86.77% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 312.18 286.52 298.77 309.28 282.99 55.62 75.59 26.63%
EPS 30.00 45.78 12.11 38.72 19.36 1.81 -60.77 -
DPS 22.00 14.00 17.00 15.00 7.00 0.00 0.00 -
NAPS 1.58 1.52 1.26 1.38 1.32 1.10 1.00 7.91%
Adjusted Per Share Value based on latest NOSH - 227,340
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 312.18 284.66 293.63 275.14 256.28 43.43 57.31 32.61%
EPS 30.00 45.48 11.90 34.44 17.53 1.41 -65.79 -
DPS 22.00 13.91 16.71 13.34 6.34 0.00 0.00 -
NAPS 1.58 1.5101 1.2383 1.2276 1.1954 0.859 0.7582 13.00%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 4.98 3.58 3.32 3.05 2.73 3.00 2.55 -
P/RPS 1.60 1.25 1.11 0.99 0.96 5.39 3.37 -11.66%
P/EPS 16.61 7.82 27.42 7.88 14.10 165.75 -2.94 -
EY 6.02 12.79 3.65 12.69 7.09 0.60 -34.03 -
DY 4.42 3.91 5.12 4.92 2.56 0.00 0.00 -
P/NAPS 3.15 2.36 2.63 2.21 2.07 2.73 2.55 3.58%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 26/04/13 30/04/12 29/04/11 28/04/10 28/04/09 30/04/08 27/04/07 -
Price 4.78 4.20 3.37 3.38 2.73 3.00 2.56 -
P/RPS 1.53 1.47 1.13 1.09 0.96 5.39 3.39 -12.40%
P/EPS 15.94 9.17 27.83 8.73 14.10 165.75 -2.95 -
EY 6.27 10.90 3.59 11.45 7.09 0.60 -33.90 -
DY 4.60 3.33 5.04 4.44 2.56 0.00 0.00 -
P/NAPS 3.03 2.76 2.67 2.45 2.07 2.73 2.56 2.84%

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