[ATLAN] YoY Annualized Quarter Result on 30-Nov-2010 [#3]

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Annualized Quarter Result
Revenue	739,726	771,036	703,189	718,869	670,625	645,140	122,185	34.96%
YoY %	-4.06%	9.65%	-2.18%	7.19%	3.95%	428.00%	-	-
Horiz. %	605.41%	631.04%	575.51%	588.34%	548.86%	528.00%	100.00%	-
PBT	341,838	127,025	191,458	105,250	110,077	76,158	3,662	112.83%
YoY %	169.11%	-33.65%	81.91%	-4.39%	44.54%	1,979.68%	-	-
Horiz. %	9,334.74%	3,468.73%	5,228.24%	2,874.11%	3,005.93%	2,079.68%	100.00%	-
Tax	-50,677	-30,988	-32,680	-19,773	-15,658	-17,822	-1,178	87.08%
YoY %	-63.54%	5.18%	-65.28%	-26.28%	12.14%	-1,412.90%	-	-
Horiz. %	4,301.95%	2,630.56%	2,774.19%	1,678.52%	1,329.20%	1,512.90%	100.00%	-
NP	291,161	96,037	158,778	85,477	94,418	58,336	2,484	121.06%
YoY %	203.18%	-39.51%	85.76%	-9.47%	61.85%	2,248.47%	-	-
Horiz. %	11,721.46%	3,866.22%	6,392.03%	3,441.10%	3,801.05%	2,348.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	249,553	81,210	146,140	65,741	79,049	59,109	2,484	115.45%
YoY %	207.29%	-44.43%	122.30%	-16.84%	33.73%	2,279.59%	-	-
Horiz. %	10,046.42%	3,269.32%	5,883.25%	2,646.58%	3,182.33%	2,379.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.82%	24.40%	17.07%	18.79%	14.22%	23.40%	32.17%	-
YoY %	-39.26%	42.94%	-9.15%	32.14%	-39.23%	-27.26%	-	-
Horiz. %	46.07%	75.85%	53.06%	58.41%	44.20%	72.74%	100.00%	-
Total Cost	448,565	674,998	544,410	633,392	576,206	586,804	119,701	24.60%
YoY %	-33.55%	23.99%	-14.05%	9.92%	-1.81%	390.22%	-	-
Horiz. %	374.74%	563.90%	454.81%	529.15%	481.37%	490.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	476,861	395,693	403,237	345,266	312,866	303,367	198,066	15.75%
YoY %	20.51%	-1.87%	16.79%	10.36%	3.13%	53.16%	-	-
Horiz. %	240.76%	199.78%	203.59%	174.32%	157.96%	153.16%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Dividend
Div	152,190	74,404	13,441	33,119	45,016	15,321	-	-
YoY %	104.55%	453.56%	-59.42%	-26.43%	193.82%	0.00%	-	-
Horiz. %	993.34%	485.63%	87.73%	216.17%	293.82%	100.00%	-	-
Div Payout %	60.98%	91.62%	9.20%	50.38%	56.95%	25.92%	-	-
YoY %	-33.44%	895.87%	-81.74%	-11.54%	119.71%	0.00%	-	-
Horiz. %	235.26%	353.47%	35.49%	194.37%	219.71%	100.00%	-	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Equity
Net Worth	476,861	395,693	403,237	345,266	312,866	303,367	198,066	15.75%
YoY %	20.51%	-1.87%	16.79%	10.36%	3.13%	53.16%	-	-
Horiz. %	240.76%	199.78%	203.59%	174.32%	157.96%	153.16%	100.00%	-
NOSH	253,650	253,650	252,023	248,392	225,083	229,823	196,105	4.37%
YoY %	0.00%	0.65%	1.46%	10.36%	-2.06%	17.19%	-	-
Horiz. %	129.34%	129.34%	128.51%	126.66%	114.78%	117.19%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Ratio Analysis
NP Margin	39.36%	12.46%	22.58%	11.89%	14.08%	9.04%	2.03%	-
YoY %	215.89%	-44.82%	89.91%	-15.55%	55.75%	345.32%	-	-
Horiz. %	1,938.92%	613.79%	1,112.32%	585.71%	693.60%	445.32%	100.00%	-
ROE	52.33%	20.52%	36.24%	19.04%	25.27%	19.48%	1.25%	-
YoY %	155.02%	-43.38%	90.34%	-24.65%	29.72%	1,458.40%	-	-
Horiz. %	4,186.40%	1,641.60%	2,899.20%	1,523.20%	2,021.60%	1,558.40%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Per Share
RPS	291.63	303.98	279.02	289.41	297.95	280.71	62.31	29.30%
YoY %	-4.06%	8.95%	-3.59%	-2.87%	6.14%	350.51%	-	-
Horiz. %	468.03%	487.85%	447.79%	464.47%	478.17%	450.51%	100.00%	-
EPS	98.39	32.04	57.99	26.47	35.12	25.72	1.27	106.33%
YoY %	207.08%	-44.75%	119.08%	-24.63%	36.55%	1,925.20%	-	-
Horiz. %	7,747.24%	2,522.83%	4,566.14%	2,084.25%	2,765.35%	2,025.20%	100.00%	-
DPS	60.00	29.33	5.33	13.33	20.00	6.67	0.00	-
YoY %	104.57%	450.28%	-60.02%	-33.35%	199.85%	0.00%	-	-
Horiz. %	899.55%	439.73%	79.91%	199.85%	299.85%	100.00%	-	-
NAPS	1.88	1.56	1.60	1.39	1.39	1.32	1.01	10.90%
YoY %	20.51%	-2.50%	15.11%	0.00%	5.30%	30.69%	-	-
Horiz. %	186.14%	154.46%	158.42%	137.62%	137.62%	130.69%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Adjusted Per Share Value based on latest NOSH - 251,989
RPS	291.63	303.98	277.23	283.41	264.39	254.34	48.17	34.96%
YoY %	-4.06%	9.65%	-2.18%	7.19%	3.95%	428.00%	-	-
Horiz. %	605.42%	631.06%	575.52%	588.35%	548.87%	528.00%	100.00%	-
EPS	98.39	32.04	57.61	25.92	31.16	23.30	0.98	115.43%
YoY %	207.08%	-44.38%	122.26%	-16.82%	33.73%	2,277.55%	-	-
Horiz. %	10,039.80%	3,269.39%	5,878.57%	2,644.90%	3,179.59%	2,377.55%	100.00%	-
DPS	60.00	29.33	5.30	13.06	17.75	6.04	0.00	-
YoY %	104.57%	453.40%	-59.42%	-26.42%	193.87%	0.00%	-	-
Horiz. %	993.38%	485.60%	87.75%	216.23%	293.87%	100.00%	-	-
NAPS	1.88	1.56	1.5897	1.3612	1.2335	1.196	0.7809	15.75%
YoY %	20.51%	-1.87%	16.79%	10.35%	3.14%	53.16%	-	-
Horiz. %	240.75%	199.77%	203.57%	174.31%	157.96%	153.16%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	-
Price	4.69	4.60	3.05	3.15	2.77	2.70	3.06	-
P/RPS	1.61	1.51	1.09	1.09	0.93	0.96	4.91	-16.94%
YoY %	6.62%	38.53%	0.00%	17.20%	-3.12%	-80.45%	-	-
Horiz. %	32.79%	30.75%	22.20%	22.20%	18.94%	19.55%	100.00%	-
P/EPS	4.77	14.37	5.26	11.90	7.89	10.50	241.58	-47.98%
YoY %	-66.81%	173.19%	-55.80%	50.82%	-24.86%	-95.65%	-	-
Horiz. %	1.97%	5.95%	2.18%	4.93%	3.27%	4.35%	100.00%	-
EY	20.98	6.96	19.01	8.40	12.68	9.53	0.41	92.56%
YoY %	201.44%	-63.39%	126.31%	-33.75%	33.05%	2,224.39%	-	-
Horiz. %	5,117.07%	1,697.56%	4,636.59%	2,048.78%	3,092.68%	2,324.39%	100.00%	-
DY	12.79	6.38	1.75	4.23	7.22	2.47	0.00	-
YoY %	100.47%	264.57%	-58.63%	-41.41%	192.31%	0.00%	-	-
Horiz. %	517.81%	258.30%	70.85%	171.26%	292.31%	100.00%	-	-
P/NAPS	2.49	2.95	1.91	2.27	1.99	2.05	3.03	-3.21%
YoY %	-15.59%	54.45%	-15.86%	14.07%	-2.93%	-32.34%	-	-
Horiz. %	82.18%	97.36%	63.04%	74.92%	65.68%	67.66%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Announcement Date
Date	15/01/14	15/01/13	12/01/12	26/01/11	27/01/10	22/01/09	30/01/08	-
Price	4.70	4.60	2.96	3.25	2.88	2.59	3.20	-
P/RPS	1.61	1.51	1.06	1.12	0.97	0.92	5.14	-17.57%
YoY %	6.62%	42.45%	-5.36%	15.46%	5.43%	-82.10%	-	-
Horiz. %	31.32%	29.38%	20.62%	21.79%	18.87%	17.90%	100.00%	-
P/EPS	4.78	14.37	5.10	12.28	8.20	10.07	252.63	-48.34%
YoY %	-66.74%	181.76%	-58.47%	49.76%	-18.57%	-96.01%	-	-
Horiz. %	1.89%	5.69%	2.02%	4.86%	3.25%	3.99%	100.00%	-
EY	20.93	6.96	19.59	8.14	12.19	9.93	0.40	93.28%
YoY %	200.72%	-64.47%	140.66%	-33.22%	22.76%	2,382.50%	-	-
Horiz. %	5,232.50%	1,740.00%	4,897.50%	2,035.00%	3,047.50%	2,482.50%	100.00%	-
DY	12.77	6.38	1.80	4.10	6.94	2.57	0.00	-
YoY %	100.16%	254.44%	-56.10%	-40.92%	170.04%	0.00%	-	-
Horiz. %	496.89%	248.25%	70.04%	159.53%	270.04%	100.00%	-	-
P/NAPS	2.50	2.95	1.85	2.34	2.07	1.96	3.17	-3.87%
YoY %	-15.25%	59.46%	-20.94%	13.04%	5.61%	-38.17%	-	-
Horiz. %	78.86%	93.06%	58.36%	73.82%	65.30%	61.83%	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