[ATLAN] YoY Annualized Quarter Result on 30-Nov-2008 [#3]

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Annualized Quarter Result
Revenue	703,189	718,869	670,625	645,140	122,185	145,648	147,016	29.78%
YoY %	-2.18%	7.19%	3.95%	428.00%	-16.11%	-0.93%	-	-
Horiz. %	478.31%	488.97%	456.16%	438.82%	83.11%	99.07%	100.00%	-
PBT	191,458	105,250	110,077	76,158	3,662	21,074	25,182	40.20%
YoY %	81.91%	-4.39%	44.54%	1,979.68%	-82.62%	-16.31%	-	-
Horiz. %	760.30%	417.96%	437.13%	302.43%	14.54%	83.69%	100.00%	-
Tax	-32,680	-19,773	-15,658	-17,822	-1,178	-1,945	-1,650	64.45%
YoY %	-65.28%	-26.28%	12.14%	-1,412.90%	39.43%	-17.88%	-	-
Horiz. %	1,980.61%	1,198.36%	948.97%	1,080.12%	71.39%	117.88%	100.00%	-
NP	158,778	85,477	94,418	58,336	2,484	19,129	23,532	37.44%
YoY %	85.76%	-9.47%	61.85%	2,248.47%	-87.01%	-18.71%	-	-
Horiz. %	674.73%	363.24%	401.23%	247.90%	10.56%	81.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	146,140	65,741	79,049	59,109	2,484	19,129	23,532	35.55%
YoY %	122.30%	-16.84%	33.73%	2,279.59%	-87.01%	-18.71%	-	-
Horiz. %	621.03%	279.37%	335.92%	251.19%	10.56%	81.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.07%	18.79%	14.22%	23.40%	32.17%	9.23%	6.55%	-
YoY %	-9.15%	32.14%	-39.23%	-27.26%	248.54%	40.92%	-	-
Horiz. %	260.61%	286.87%	217.10%	357.25%	491.15%	140.92%	100.00%	-
Total Cost	544,410	633,392	576,206	586,804	119,701	126,518	123,484	28.03%
YoY %	-14.05%	9.92%	-1.81%	390.22%	-5.39%	2.46%	-	-
Horiz. %	440.87%	512.93%	466.62%	475.21%	96.94%	102.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	403,237	345,266	312,866	303,367	198,066	324,400	325,976	3.60%
YoY %	16.79%	10.36%	3.13%	53.16%	-38.94%	-0.48%	-	-
Horiz. %	123.70%	105.92%	95.98%	93.06%	60.76%	99.52%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Dividend
Div	13,441	33,119	45,016	15,321	-	-	-	-
YoY %	-59.42%	-26.43%	193.82%	0.00%	-	-	-	-
Horiz. %	87.73%	216.17%	293.82%	100.00%	-	-	-	-
Div Payout %	9.20%	50.38%	56.95%	25.92%	-	-	-	-
YoY %	-81.74%	-11.54%	119.71%	0.00%	-	-	-	-
Horiz. %	35.49%	194.37%	219.71%	100.00%	-	-	-	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Equity
Net Worth	403,237	345,266	312,866	303,367	198,066	324,400	325,976	3.60%
YoY %	16.79%	10.36%	3.13%	53.16%	-38.94%	-0.48%	-	-
Horiz. %	123.70%	105.92%	95.98%	93.06%	60.76%	99.52%	100.00%	-
NOSH	252,023	248,392	225,083	229,823	196,105	193,095	192,885	4.55%
YoY %	1.46%	10.36%	-2.06%	17.19%	1.56%	0.11%	-	-
Horiz. %	130.66%	128.78%	116.69%	119.15%	101.67%	100.11%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Ratio Analysis
NP Margin	22.58%	11.89%	14.08%	9.04%	2.03%	13.13%	16.01%	-
YoY %	89.91%	-15.55%	55.75%	345.32%	-84.54%	-17.99%	-	-
Horiz. %	141.04%	74.27%	87.95%	56.46%	12.68%	82.01%	100.00%	-
ROE	36.24%	19.04%	25.27%	19.48%	1.25%	5.90%	7.22%	-
YoY %	90.34%	-24.65%	29.72%	1,458.40%	-78.81%	-18.28%	-	-
Horiz. %	501.94%	263.71%	350.00%	269.81%	17.31%	81.72%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Per Share
RPS	279.02	289.41	297.95	280.71	62.31	75.43	76.22	24.13%
YoY %	-3.59%	-2.87%	6.14%	350.51%	-17.39%	-1.04%	-	-
Horiz. %	366.07%	379.70%	390.91%	368.29%	81.75%	98.96%	100.00%	-
EPS	57.99	26.47	35.12	25.72	1.27	9.91	12.20	29.65%
YoY %	119.08%	-24.63%	36.55%	1,925.20%	-87.18%	-18.77%	-	-
Horiz. %	475.33%	216.97%	287.87%	210.82%	10.41%	81.23%	100.00%	-
DPS	5.33	13.33	20.00	6.67	0.00	0.00	0.00	-
YoY %	-60.02%	-33.35%	199.85%	0.00%	0.00%	0.00%	-	-
Horiz. %	79.91%	199.85%	299.85%	100.00%	-	-	-	-
NAPS	1.60	1.39	1.39	1.32	1.01	1.68	1.69	-0.90%
YoY %	15.11%	0.00%	5.30%	30.69%	-39.88%	-0.59%	-	-
Horiz. %	94.67%	82.25%	82.25%	78.11%	59.76%	99.41%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Adjusted Per Share Value based on latest NOSH - 230,945
RPS	277.23	283.41	264.39	254.34	48.17	57.42	57.96	29.78%
YoY %	-2.18%	7.19%	3.95%	428.00%	-16.11%	-0.93%	-	-
Horiz. %	478.31%	488.98%	456.16%	438.82%	83.11%	99.07%	100.00%	-
EPS	57.61	25.92	31.16	23.30	0.98	7.54	9.28	35.54%
YoY %	122.26%	-16.82%	33.73%	2,277.55%	-87.00%	-18.75%	-	-
Horiz. %	620.80%	279.31%	335.78%	251.08%	10.56%	81.25%	100.00%	-
DPS	5.30	13.06	17.75	6.04	0.00	0.00	0.00	-
YoY %	-59.42%	-26.42%	193.87%	0.00%	0.00%	0.00%	-	-
Horiz. %	87.75%	216.23%	293.87%	100.00%	-	-	-	-
NAPS	1.5897	1.3612	1.2335	1.196	0.7809	1.2789	1.2851	3.60%
YoY %	16.79%	10.35%	3.14%	53.16%	-38.94%	-0.48%	-	-
Horiz. %	123.70%	105.92%	95.98%	93.07%	60.77%	99.52%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	-
Price	3.05	3.15	2.77	2.70	3.06	2.13	2.18	-
P/RPS	1.09	1.09	0.93	0.96	4.91	2.82	2.86	-14.84%
YoY %	0.00%	17.20%	-3.12%	-80.45%	74.11%	-1.40%	-	-
Horiz. %	38.11%	38.11%	32.52%	33.57%	171.68%	98.60%	100.00%	-
P/EPS	5.26	11.90	7.89	10.50	241.58	21.50	17.87	-18.43%
YoY %	-55.80%	50.82%	-24.86%	-95.65%	1,023.63%	20.31%	-	-
Horiz. %	29.43%	66.59%	44.15%	58.76%	1,351.87%	120.31%	100.00%	-
EY	19.01	8.40	12.68	9.53	0.41	4.65	5.60	22.58%
YoY %	126.31%	-33.75%	33.05%	2,224.39%	-91.18%	-16.96%	-	-
Horiz. %	339.46%	150.00%	226.43%	170.18%	7.32%	83.04%	100.00%	-
DY	1.75	4.23	7.22	2.47	0.00	0.00	0.00	-
YoY %	-58.63%	-41.41%	192.31%	0.00%	0.00%	0.00%	-	-
Horiz. %	70.85%	171.26%	292.31%	100.00%	-	-	-	-
P/NAPS	1.91	2.27	1.99	2.05	3.03	1.27	1.29	6.75%
YoY %	-15.86%	14.07%	-2.93%	-32.34%	138.58%	-1.55%	-	-
Horiz. %	148.06%	175.97%	154.26%	158.91%	234.88%	98.45%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Price Multiplier on Announcement Date
Date	12/01/12	26/01/11	27/01/10	22/01/09	30/01/08	31/01/07	14/02/06	-
Price	2.96	3.25	2.88	2.59	3.20	2.22	2.16	-
P/RPS	1.06	1.12	0.97	0.92	5.14	2.94	2.83	-15.09%
YoY %	-5.36%	15.46%	5.43%	-82.10%	74.83%	3.89%	-	-
Horiz. %	37.46%	39.58%	34.28%	32.51%	181.63%	103.89%	100.00%	-
P/EPS	5.10	12.28	8.20	10.07	252.63	22.41	17.70	-18.72%
YoY %	-58.47%	49.76%	-18.57%	-96.01%	1,027.31%	26.61%	-	-
Horiz. %	28.81%	69.38%	46.33%	56.89%	1,427.29%	126.61%	100.00%	-
EY	19.59	8.14	12.19	9.93	0.40	4.46	5.65	23.01%
YoY %	140.66%	-33.22%	22.76%	2,382.50%	-91.03%	-21.06%	-	-
Horiz. %	346.73%	144.07%	215.75%	175.75%	7.08%	78.94%	100.00%	-
DY	1.80	4.10	6.94	2.57	0.00	0.00	0.00	-
YoY %	-56.10%	-40.92%	170.04%	0.00%	0.00%	0.00%	-	-
Horiz. %	70.04%	159.53%	270.04%	100.00%	-	-	-	-
P/NAPS	1.85	2.34	2.07	1.96	3.17	1.32	1.28	6.32%
YoY %	-20.94%	13.04%	5.61%	-38.17%	140.15%	3.12%	-	-
Horiz. %	144.53%	182.81%	161.72%	153.12%	247.66%	103.12%	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