[ATLAN] YoY Annualized Quarter Result on 31-May-2007 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
31-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
31-May-2007 [#1]
Profit Trend
QoQ- 102.16%
YoY- -73.73%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 703,848 633,512 633,160 130,092 172,796 149,368 120,292 34.21%
PBT 137,204 88,248 41,744 5,232 15,340 20,620 12,828 48.40%
Tax -14,052 -16,212 -26,100 -1,620 -1,592 -7,004 -3,840 24.12%
NP 123,152 72,036 15,644 3,612 13,748 13,616 8,988 54.65%
-
NP to SH 96,832 60,768 28,760 3,612 13,748 13,616 8,988 48.58%
-
Tax Rate 10.24% 18.37% 62.52% 30.96% 10.38% 33.97% 29.93% -
Total Cost 580,696 561,476 617,516 126,480 159,048 135,752 111,304 31.67%
-
Net Worth 322,773 304,311 276,187 196,304 330,183 247,563 165,345 11.78%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div 48,175 47,180 - - - - - -
Div Payout % 49.75% 77.64% - - - - - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 322,773 304,311 276,187 196,304 330,183 247,563 165,345 11.78%
NOSH 240,875 235,900 228,253 196,304 193,089 193,409 141,320 9.28%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 17.50% 11.37% 2.47% 2.78% 7.96% 9.12% 7.47% -
ROE 30.00% 19.97% 10.41% 1.84% 4.16% 5.50% 5.44% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 292.20 268.55 277.39 66.27 89.49 77.23 85.12 22.81%
EPS 40.20 25.76 12.60 1.84 7.12 7.04 6.36 35.95%
DPS 20.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.29 1.21 1.00 1.71 1.28 1.17 2.28%
Adjusted Per Share Value based on latest NOSH - 196,304
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 277.49 249.76 249.62 51.29 68.12 58.89 47.42 34.22%
EPS 38.18 23.96 11.34 1.42 5.42 5.37 3.54 48.61%
DPS 18.99 18.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2725 1.1997 1.0889 0.7739 1.3017 0.976 0.6519 11.78%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 3.25 2.59 3.04 2.55 2.13 2.17 2.19 -
P/RPS 1.11 0.96 1.10 3.85 2.38 2.81 2.57 -13.05%
P/EPS 8.08 10.05 24.13 138.59 29.92 30.82 34.43 -21.45%
EY 12.37 9.95 4.14 0.72 3.34 3.24 2.90 27.33%
DY 6.15 7.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.01 2.51 2.55 1.25 1.70 1.87 4.46%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 22/06/10 29/07/09 28/07/08 31/07/07 28/07/06 25/07/05 30/07/04 -
Price 3.20 2.77 2.98 3.10 2.27 2.25 2.27 -
P/RPS 1.10 1.03 1.07 4.68 2.54 2.91 2.67 -13.73%
P/EPS 7.96 10.75 23.65 168.48 31.88 31.96 35.69 -22.11%
EY 12.56 9.30 4.23 0.59 3.14 3.13 2.80 28.40%
DY 6.25 7.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.15 2.46 3.10 1.33 1.76 1.94 3.53%

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