[ATLAN] YoY Annualized Quarter Result on 31-Aug-2008 [#2]

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Annualized Quarter Result
Revenue	699,638	703,050	640,668	642,180	122,612	161,400	148,880	29.40%
YoY %	-0.49%	9.74%	-0.24%	423.75%	-24.03%	8.41%	-	-
Horiz. %	469.93%	472.23%	430.33%	431.34%	82.36%	108.41%	100.00%	-
PBT	252,004	118,306	122,870	95,224	4,310	28,068	33,148	40.20%
YoY %	113.01%	-3.71%	29.03%	2,109.37%	-84.64%	-15.33%	-	-
Horiz. %	760.24%	356.90%	370.67%	287.27%	13.00%	84.67%	100.00%	-
Tax	-38,142	-17,564	-16,200	-20,072	-1,536	-2,102	-1,878	65.13%
YoY %	-117.16%	-8.42%	19.29%	-1,206.77%	26.93%	-11.93%	-	-
Horiz. %	2,030.99%	935.25%	862.62%	1,068.80%	81.79%	111.93%	100.00%	-
NP	213,862	100,742	106,670	75,152	2,774	25,966	31,270	37.75%
YoY %	112.29%	-5.56%	41.94%	2,609.16%	-89.32%	-16.96%	-	-
Horiz. %	683.92%	322.17%	341.13%	240.33%	8.87%	83.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	202,542	80,114	93,864	81,826	2,774	25,966	23,354	43.31%
YoY %	152.82%	-14.65%	14.71%	2,849.75%	-89.32%	11.18%	-	-
Horiz. %	867.27%	343.04%	401.92%	350.37%	11.88%	111.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.14%	14.85%	13.18%	21.08%	35.64%	7.49%	5.67%	-
YoY %	1.95%	12.67%	-37.48%	-40.85%	375.83%	32.10%	-	-
Horiz. %	267.02%	261.90%	232.45%	371.78%	628.57%	132.10%	100.00%	-
Total Cost	485,776	602,308	533,998	567,028	119,838	135,434	117,610	26.65%
YoY %	-19.35%	12.79%	-5.83%	373.16%	-11.52%	15.16%	-	-
Horiz. %	413.04%	512.12%	454.04%	482.13%	101.89%	115.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	403,168	345,106	278,427	313,650	197,305	329,880	248,980	8.36%
YoY %	16.82%	23.95%	-11.23%	58.97%	-40.19%	32.49%	-	-
Horiz. %	161.93%	138.61%	111.83%	125.97%	79.25%	132.49%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Dividend
Div	20,158	24,650	24,036	-	-	-	-	-
YoY %	-18.22%	2.55%	0.00%	-	-	-	-	-
Horiz. %	83.87%	102.55%	100.00%	-	-	-	-	-
Div Payout %	9.95%	30.77%	25.61%	-	-	-	-	-
YoY %	-67.66%	20.15%	0.00%	-	-	-	-	-
Horiz. %	38.85%	120.15%	100.00%	-	-	-	-	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Equity
Net Worth	403,168	345,106	278,427	313,650	197,305	329,880	248,980	8.36%
YoY %	16.82%	23.95%	-11.23%	58.97%	-40.19%	32.49%	-	-
Horiz. %	161.93%	138.61%	111.83%	125.97%	79.25%	132.49%	100.00%	-
NOSH	251,980	246,504	200,307	230,625	195,352	192,912	193,008	4.54%
YoY %	2.22%	23.06%	-13.15%	18.06%	1.26%	-0.05%	-	-
Horiz. %	130.55%	127.72%	103.78%	119.49%	101.21%	99.95%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Ratio Analysis
NP Margin	30.57%	14.33%	16.65%	11.70%	2.26%	16.09%	21.00%	-
YoY %	113.33%	-13.93%	42.31%	417.70%	-85.95%	-23.38%	-	-
Horiz. %	145.57%	68.24%	79.29%	55.71%	10.76%	76.62%	100.00%	-
ROE	50.24%	23.21%	33.71%	26.09%	1.41%	7.87%	9.38%	-
YoY %	116.46%	-31.15%	29.21%	1,750.35%	-82.08%	-16.10%	-	-
Horiz. %	535.61%	247.44%	359.38%	278.14%	15.03%	83.90%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Per Share
RPS	277.66	285.21	319.84	278.45	62.76	83.66	77.14	23.78%
YoY %	-2.65%	-10.83%	14.86%	343.67%	-24.98%	8.45%	-	-
Horiz. %	359.94%	369.73%	414.62%	360.97%	81.36%	108.45%	100.00%	-
EPS	80.38	32.50	46.86	32.58	1.42	13.46	12.10	37.08%
YoY %	147.32%	-30.64%	43.83%	2,194.37%	-89.45%	11.24%	-	-
Horiz. %	664.30%	268.60%	387.27%	269.26%	11.74%	111.24%	100.00%	-
DPS	8.00	10.00	12.00	0.00	0.00	0.00	0.00	-
YoY %	-20.00%	-16.67%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	83.33%	100.00%	-	-	-	-	-
NAPS	1.60	1.40	1.39	1.36	1.01	1.71	1.29	3.65%
YoY %	14.29%	0.72%	2.21%	34.65%	-40.94%	32.56%	-	-
Horiz. %	124.03%	108.53%	107.75%	105.43%	78.29%	132.56%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Adjusted Per Share Value based on latest NOSH - 230,663
RPS	275.83	277.17	252.58	253.18	48.34	63.63	58.70	29.40%
YoY %	-0.48%	9.74%	-0.24%	423.75%	-24.03%	8.40%	-	-
Horiz. %	469.90%	472.18%	430.29%	431.31%	82.35%	108.40%	100.00%	-
EPS	79.85	31.58	37.01	32.26	1.09	10.24	9.21	43.30%
YoY %	152.85%	-14.67%	14.72%	2,859.63%	-89.36%	11.18%	-	-
Horiz. %	866.99%	342.89%	401.85%	350.27%	11.83%	111.18%	100.00%	-
DPS	7.95	9.72	9.48	0.00	0.00	0.00	0.00	-
YoY %	-18.21%	2.53%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	83.86%	102.53%	100.00%	-	-	-	-	-
NAPS	1.5895	1.3606	1.0977	1.2366	0.7779	1.3005	0.9816	8.36%
YoY %	16.82%	23.95%	-11.23%	58.97%	-40.18%	32.49%	-	-
Horiz. %	161.93%	138.61%	111.83%	125.98%	79.25%	132.49%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/08/11	30/08/10	28/08/09	29/08/08	31/08/07	30/08/06	30/08/05	-
Price	3.18	3.18	2.82	2.95	2.98	2.15	2.19	-
P/RPS	1.15	1.11	0.88	1.06	4.75	2.57	2.84	-13.98%
YoY %	3.60%	26.14%	-16.98%	-77.68%	84.82%	-9.51%	-	-
Horiz. %	40.49%	39.08%	30.99%	37.32%	167.25%	90.49%	100.00%	-
P/EPS	3.96	9.78	6.02	8.31	209.86	15.97	18.10	-22.36%
YoY %	-59.51%	62.46%	-27.56%	-96.04%	1,214.09%	-11.77%	-	-
Horiz. %	21.88%	54.03%	33.26%	45.91%	1,159.45%	88.23%	100.00%	-
EY	25.28	10.22	16.62	12.03	0.48	6.26	5.53	28.81%
YoY %	147.36%	-38.51%	38.15%	2,406.25%	-92.33%	13.20%	-	-
Horiz. %	457.14%	184.81%	300.54%	217.54%	8.68%	113.20%	100.00%	-
DY	2.52	3.14	4.26	0.00	0.00	0.00	0.00	-
YoY %	-19.75%	-26.29%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	59.15%	73.71%	100.00%	-	-	-	-	-
P/NAPS	1.99	2.27	2.03	2.17	2.95	1.26	1.70	2.65%
YoY %	-12.33%	11.82%	-6.45%	-26.44%	134.13%	-25.88%	-	-
Horiz. %	117.06%	133.53%	119.41%	127.65%	173.53%	74.12%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Price Multiplier on Announcement Date
Date	13/10/11	27/10/10	28/10/09	30/10/08	31/10/07	30/10/06	24/10/05	-
Price	3.00	3.19	2.90	2.58	3.22	2.13	2.18	-
P/RPS	1.08	1.12	0.91	0.93	5.13	2.55	2.83	-14.82%
YoY %	-3.57%	23.08%	-2.15%	-81.87%	101.18%	-9.89%	-	-
Horiz. %	38.16%	39.58%	32.16%	32.86%	181.27%	90.11%	100.00%	-
P/EPS	3.73	9.82	6.19	7.27	226.76	15.82	18.02	-23.07%
YoY %	-62.02%	58.64%	-14.86%	-96.79%	1,333.38%	-12.21%	-	-
Horiz. %	20.70%	54.50%	34.35%	40.34%	1,258.38%	87.79%	100.00%	-
EY	26.79	10.19	16.16	13.75	0.44	6.32	5.55	29.98%
YoY %	162.90%	-36.94%	17.53%	3,025.00%	-93.04%	13.87%	-	-
Horiz. %	482.70%	183.60%	291.17%	247.75%	7.93%	113.87%	100.00%	-
DY	2.67	3.13	4.14	0.00	0.00	0.00	0.00	-
YoY %	-14.70%	-24.40%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	64.49%	75.60%	100.00%	-	-	-	-	-
P/NAPS	1.88	2.28	2.09	1.90	3.19	1.25	1.69	1.79%
YoY %	-17.54%	9.09%	10.00%	-40.44%	155.20%	-26.04%	-	-
Horiz. %	111.24%	134.91%	123.67%	112.43%	188.76%	73.96%	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