[ATLAN] YoY Annualized Quarter Result on 31-May-2010 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
22-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- 10.84%
YoY- 59.35%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 707,412 718,980 709,168 703,848 633,512 633,160 130,092 32.57%
PBT 793,932 75,884 435,988 137,204 88,248 41,744 5,232 130.77%
Tax -103,268 -27,528 -57,324 -14,052 -16,212 -26,100 -1,620 99.74%
NP 690,664 48,356 378,664 123,152 72,036 15,644 3,612 139.83%
-
NP to SH 587,780 38,232 368,940 96,832 60,768 28,760 3,612 133.47%
-
Tax Rate 13.01% 36.28% 13.15% 10.24% 18.37% 62.52% 30.96% -
Total Cost 16,748 670,624 330,504 580,696 561,476 617,516 126,480 -28.58%
-
Net Worth 499,690 397,227 395,652 322,773 304,311 276,187 196,304 16.83%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 202,920 101,204 - 48,175 47,180 - - -
Div Payout % 34.52% 264.71% - 49.75% 77.64% - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 499,690 397,227 395,652 322,773 304,311 276,187 196,304 16.83%
NOSH 253,650 253,011 252,008 240,875 235,900 228,253 196,304 4.35%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 97.63% 6.73% 53.40% 17.50% 11.37% 2.47% 2.78% -
ROE 117.63% 9.62% 93.25% 30.00% 19.97% 10.41% 1.84% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 278.89 284.17 281.41 292.20 268.55 277.39 66.27 27.03%
EPS 231.72 15.12 146.40 40.20 25.76 12.60 1.84 123.72%
DPS 80.00 40.00 0.00 20.00 20.00 0.00 0.00 -
NAPS 1.97 1.57 1.57 1.34 1.29 1.21 1.00 11.95%
Adjusted Per Share Value based on latest NOSH - 240,875
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 278.89 283.45 279.59 277.49 249.76 249.62 51.29 32.57%
EPS 231.72 15.07 145.45 38.18 23.96 11.34 1.42 133.58%
DPS 80.00 39.90 0.00 18.99 18.60 0.00 0.00 -
NAPS 1.97 1.566 1.5598 1.2725 1.1997 1.0889 0.7739 16.83%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 4.80 4.55 3.33 3.25 2.59 3.04 2.55 -
P/RPS 1.72 1.60 1.18 1.11 0.96 1.10 3.85 -12.55%
P/EPS 2.07 30.11 2.27 8.08 10.05 24.13 138.59 -50.34%
EY 48.28 3.32 43.96 12.37 9.95 4.14 0.72 101.43%
DY 16.67 8.79 0.00 6.15 7.72 0.00 0.00 -
P/NAPS 2.44 2.90 2.12 2.43 2.01 2.51 2.55 -0.73%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 26/06/13 11/07/12 14/07/11 22/06/10 29/07/09 28/07/08 31/07/07 -
Price 4.85 4.35 3.32 3.20 2.77 2.98 3.10 -
P/RPS 1.74 1.53 1.18 1.10 1.03 1.07 4.68 -15.18%
P/EPS 2.09 28.79 2.27 7.96 10.75 23.65 168.48 -51.85%
EY 47.78 3.47 44.10 12.56 9.30 4.23 0.59 107.86%
DY 16.49 9.20 0.00 6.25 7.22 0.00 0.00 -
P/NAPS 2.46 2.77 2.11 2.39 2.15 2.46 3.10 -3.77%

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