[ATLAN] YoY Annualized Quarter Result on 31-Aug-2007 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
31-Aug-2007 [#2]
Profit Trend
QoQ- -23.2%
YoY- -89.32%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 703,050 640,668 642,180 122,612 161,400 148,880 115,004 35.20%
PBT 118,306 122,870 95,224 4,310 28,068 33,148 9,692 51.71%
Tax -17,564 -16,200 -20,072 -1,536 -2,102 -1,878 -3,214 32.70%
NP 100,742 106,670 75,152 2,774 25,966 31,270 6,478 57.95%
-
NP to SH 80,114 93,864 81,826 2,774 25,966 23,354 6,478 52.04%
-
Tax Rate 14.85% 13.18% 21.08% 35.64% 7.49% 5.67% 33.16% -
Total Cost 602,308 533,998 567,028 119,838 135,434 117,610 108,526 33.04%
-
Net Worth 345,106 278,427 313,650 197,305 329,880 248,980 170,704 12.44%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div 24,650 24,036 - - - - - -
Div Payout % 30.77% 25.61% - - - - - -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 345,106 278,427 313,650 197,305 329,880 248,980 170,704 12.44%
NOSH 246,504 200,307 230,625 195,352 192,912 193,008 145,900 9.12%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 14.33% 16.65% 11.70% 2.26% 16.09% 21.00% 5.63% -
ROE 23.21% 33.71% 26.09% 1.41% 7.87% 9.38% 3.79% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 285.21 319.84 278.45 62.76 83.66 77.14 78.82 23.89%
EPS 32.50 46.86 32.58 1.42 13.46 12.10 4.44 39.32%
DPS 10.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.39 1.36 1.01 1.71 1.29 1.17 3.03%
Adjusted Per Share Value based on latest NOSH - 193,600
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 277.17 252.58 253.18 48.34 63.63 58.70 45.34 35.20%
EPS 31.58 37.01 32.26 1.09 10.24 9.21 2.55 52.07%
DPS 9.72 9.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3606 1.0977 1.2366 0.7779 1.3005 0.9816 0.673 12.44%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 -
Price 3.18 2.82 2.95 2.98 2.15 2.19 2.29 -
P/RPS 1.11 0.88 1.06 4.75 2.57 2.84 2.91 -14.83%
P/EPS 9.78 6.02 8.31 209.86 15.97 18.10 51.58 -24.19%
EY 10.22 16.62 12.03 0.48 6.26 5.53 1.94 31.89%
DY 3.14 4.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.03 2.17 2.95 1.26 1.70 1.96 2.47%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 27/10/10 28/10/09 30/10/08 31/10/07 30/10/06 24/10/05 29/10/04 -
Price 3.19 2.90 2.58 3.22 2.13 2.18 2.28 -
P/RPS 1.12 0.91 0.93 5.13 2.55 2.83 2.89 -14.60%
P/EPS 9.82 6.19 7.27 226.76 15.82 18.02 51.35 -24.08%
EY 10.19 16.16 13.75 0.44 6.32 5.55 1.95 31.71%
DY 3.13 4.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.09 1.90 3.19 1.25 1.69 1.95 2.63%

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