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

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-Aug-2008 [#2]
Profit Trend
QoQ- 184.51%
YoY- 2849.75%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 699,638 703,050 640,668 642,180 122,612 161,400 148,880 29.40%
PBT 252,004 118,306 122,870 95,224 4,310 28,068 33,148 40.20%
Tax -38,142 -17,564 -16,200 -20,072 -1,536 -2,102 -1,878 65.13%
NP 213,862 100,742 106,670 75,152 2,774 25,966 31,270 37.75%
-
NP to SH 202,542 80,114 93,864 81,826 2,774 25,966 23,354 43.31%
-
Tax Rate 15.14% 14.85% 13.18% 21.08% 35.64% 7.49% 5.67% -
Total Cost 485,776 602,308 533,998 567,028 119,838 135,434 117,610 26.65%
-
Net Worth 403,168 345,106 278,427 313,650 197,305 329,880 248,980 8.36%
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Div 20,158 24,650 24,036 - - - - -
Div Payout % 9.95% 30.77% 25.61% - - - - -
Equity
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Net Worth 403,168 345,106 278,427 313,650 197,305 329,880 248,980 8.36%
NOSH 251,980 246,504 200,307 230,625 195,352 192,912 193,008 4.54%
Ratio Analysis
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
NP Margin 30.57% 14.33% 16.65% 11.70% 2.26% 16.09% 21.00% -
ROE 50.24% 23.21% 33.71% 26.09% 1.41% 7.87% 9.38% -
Per Share
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 277.66 285.21 319.84 278.45 62.76 83.66 77.14 23.78%
EPS 80.38 32.50 46.86 32.58 1.42 13.46 12.10 37.08%
DPS 8.00 10.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.40 1.39 1.36 1.01 1.71 1.29 3.65%
Adjusted Per Share Value based on latest NOSH - 230,663
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 275.83 277.17 252.58 253.18 48.34 63.63 58.70 29.40%
EPS 79.85 31.58 37.01 32.26 1.09 10.24 9.21 43.30%
DPS 7.95 9.72 9.48 0.00 0.00 0.00 0.00 -
NAPS 1.5895 1.3606 1.0977 1.2366 0.7779 1.3005 0.9816 8.36%
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
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%
P/EPS 3.96 9.78 6.02 8.31 209.86 15.97 18.10 -22.36%
EY 25.28 10.22 16.62 12.03 0.48 6.26 5.53 28.81%
DY 2.52 3.14 4.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.27 2.03 2.17 2.95 1.26 1.70 2.65%
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
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%
P/EPS 3.73 9.82 6.19 7.27 226.76 15.82 18.02 -23.07%
EY 26.79 10.19 16.16 13.75 0.44 6.32 5.55 29.98%
DY 2.67 3.13 4.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.28 2.09 1.90 3.19 1.25 1.69 1.79%

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