[ATLAN] YoY Annualized Quarter Result on 30-Nov-2006 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
31-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
30-Nov-2006 [#3]
Profit Trend
QoQ- -26.33%
YoY- -18.71%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 670,625 645,140 122,185 145,648 147,016 119,578 105,825 35.99%
PBT 110,077 76,158 3,662 21,074 25,182 7,769 12,176 44.28%
Tax -15,658 -17,822 -1,178 -1,945 -1,650 -3,793 -2,949 32.04%
NP 94,418 58,336 2,484 19,129 23,532 3,976 9,226 47.29%
-
NP to SH 79,049 59,109 2,484 19,129 23,532 3,976 9,226 43.00%
-
Tax Rate 14.22% 23.40% 32.17% 9.23% 6.55% 48.82% 24.22% -
Total Cost 576,206 586,804 119,701 126,518 123,484 115,602 96,598 34.63%
-
Net Worth 312,866 303,367 198,066 324,400 325,976 174,522 147,626 13.32%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div 45,016 15,321 - - - - 1,757 71.61%
Div Payout % 56.95% 25.92% - - - - 19.05% -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 312,866 303,367 198,066 324,400 325,976 174,522 147,626 13.32%
NOSH 225,083 229,823 196,105 193,095 192,885 137,419 131,809 9.31%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 14.08% 9.04% 2.03% 13.13% 16.01% 3.33% 8.72% -
ROE 25.27% 19.48% 1.25% 5.90% 7.22% 2.28% 6.25% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 297.95 280.71 62.31 75.43 76.22 87.02 80.29 24.40%
EPS 35.12 25.72 1.27 9.91 12.20 2.89 7.00 30.80%
DPS 20.00 6.67 0.00 0.00 0.00 0.00 1.33 57.04%
NAPS 1.39 1.32 1.01 1.68 1.69 1.27 1.12 3.66%
Adjusted Per Share Value based on latest NOSH - 194,857
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 264.39 254.34 48.17 57.42 57.96 47.14 41.72 35.99%
EPS 31.16 23.30 0.98 7.54 9.28 1.57 3.64 42.97%
DPS 17.75 6.04 0.00 0.00 0.00 0.00 0.69 71.72%
NAPS 1.2335 1.196 0.7809 1.2789 1.2851 0.688 0.582 13.32%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 2.77 2.70 3.06 2.13 2.18 2.30 2.38 -
P/RPS 0.93 0.96 4.91 2.82 2.86 2.64 2.96 -17.53%
P/EPS 7.89 10.50 241.58 21.50 17.87 79.49 34.00 -21.59%
EY 12.68 9.53 0.41 4.65 5.60 1.26 2.94 27.55%
DY 7.22 2.47 0.00 0.00 0.00 0.00 0.56 53.06%
P/NAPS 1.99 2.05 3.03 1.27 1.29 1.81 2.13 -1.12%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 27/01/10 22/01/09 30/01/08 31/01/07 14/02/06 31/01/05 27/01/04 -
Price 2.88 2.59 3.20 2.22 2.16 2.16 2.22 -
P/RPS 0.97 0.92 5.14 2.94 2.83 2.48 2.77 -16.03%
P/EPS 8.20 10.07 252.63 22.41 17.70 74.65 31.71 -20.16%
EY 12.19 9.93 0.40 4.46 5.65 1.34 3.15 25.27%
DY 6.94 2.57 0.00 0.00 0.00 0.00 0.60 50.32%
P/NAPS 2.07 1.96 3.17 1.32 1.28 1.70 1.98 0.74%

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