[ATLAN] YoY Cumulative Quarter Result on 30-Nov-2008 [#3]

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Cumulative Result
Revenue	527,392	539,152	502,969	483,855	91,639	109,236	110,262	29.78%
YoY %	-2.18%	7.19%	3.95%	428.00%	-16.11%	-0.93%	-	-
Horiz. %	478.31%	488.97%	456.16%	438.82%	83.11%	99.07%	100.00%	-
PBT	143,594	78,938	82,558	57,119	2,747	15,806	18,887	40.20%
YoY %	81.91%	-4.38%	44.54%	1,979.32%	-82.62%	-16.31%	-	-
Horiz. %	760.28%	417.95%	437.12%	302.42%	14.54%	83.69%	100.00%	-
Tax	-24,510	-14,830	-11,744	-13,367	-884	-1,459	-1,238	64.43%
YoY %	-65.27%	-26.28%	12.14%	-1,412.10%	39.41%	-17.85%	-	-
Horiz. %	1,979.81%	1,197.90%	948.63%	1,079.73%	71.41%	117.85%	100.00%	-
NP	119,084	64,108	70,814	43,752	1,863	14,347	17,649	37.44%
YoY %	85.76%	-9.47%	61.85%	2,248.47%	-87.01%	-18.71%	-	-
Horiz. %	674.74%	363.24%	401.24%	247.90%	10.56%	81.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	109,605	49,306	59,287	44,332	1,863	14,347	17,649	35.55%
YoY %	122.30%	-16.84%	33.73%	2,279.60%	-87.01%	-18.71%	-	-
Horiz. %	621.03%	279.37%	335.92%	251.19%	10.56%	81.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.07%	18.79%	14.23%	23.40%	32.18%	9.23%	6.55%	-
YoY %	-9.15%	32.04%	-39.19%	-27.28%	248.65%	40.92%	-	-
Horiz. %	260.61%	286.87%	217.25%	357.25%	491.30%	140.92%	100.00%	-
Total Cost	408,308	475,044	432,155	440,103	89,776	94,889	92,613	28.03%
YoY %	-14.05%	9.92%	-1.81%	390.22%	-5.39%	2.46%	-	-
Horiz. %	440.88%	512.93%	466.62%	475.21%	96.94%	102.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	403,237	345,266	312,866	303,367	198,066	324,400	325,976	3.60%
YoY %	16.79%	10.36%	3.13%	53.16%	-38.94%	-0.48%	-	-
Horiz. %	123.70%	105.92%	95.98%	93.06%	60.76%	99.52%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Dividend
Div	10,080	24,839	33,762	11,491	-	-	-	-
YoY %	-59.42%	-26.43%	193.81%	0.00%	-	-	-	-
Horiz. %	87.72%	216.16%	293.81%	100.00%	-	-	-	-
Div Payout %	9.20%	50.38%	56.95%	25.92%	-	-	-	-
YoY %	-81.74%	-11.54%	119.71%	0.00%	-	-	-	-
Horiz. %	35.49%	194.37%	219.71%	100.00%	-	-	-	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Equity
Net Worth	403,237	345,266	312,866	303,367	198,066	324,400	325,976	3.60%
YoY %	16.79%	10.36%	3.13%	53.16%	-38.94%	-0.48%	-	-
Horiz. %	123.70%	105.92%	95.98%	93.06%	60.76%	99.52%	100.00%	-
NOSH	252,023	248,392	225,083	229,823	196,105	193,095	192,885	4.55%
YoY %	1.46%	10.36%	-2.06%	17.19%	1.56%	0.11%	-	-
Horiz. %	130.66%	128.78%	116.69%	119.15%	101.67%	100.11%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Ratio Analysis
NP Margin	22.58%	11.89%	14.08%	9.04%	2.03%	13.13%	16.01%	-
YoY %	89.91%	-15.55%	55.75%	345.32%	-84.54%	-17.99%	-	-
Horiz. %	141.04%	74.27%	87.95%	56.46%	12.68%	82.01%	100.00%	-
ROE	27.18%	14.28%	18.95%	14.61%	0.94%	4.42%	5.41%	-
YoY %	90.34%	-24.64%	29.71%	1,454.26%	-78.73%	-18.30%	-	-
Horiz. %	502.40%	263.96%	350.28%	270.06%	17.38%	81.70%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Per Share
RPS	209.26	217.06	223.46	210.53	46.73	56.57	57.16	24.13%
YoY %	-3.59%	-2.86%	6.14%	350.52%	-17.39%	-1.03%	-	-
Horiz. %	366.10%	379.74%	390.94%	368.32%	81.75%	98.97%	100.00%	-
EPS	43.49	19.85	26.34	19.29	0.95	7.43	9.15	29.65%
YoY %	119.09%	-24.64%	36.55%	1,930.53%	-87.21%	-18.80%	-	-
Horiz. %	475.30%	216.94%	287.87%	210.82%	10.38%	81.20%	100.00%	-
DPS	4.00	10.00	15.00	5.00	0.00	0.00	0.00	-
YoY %	-60.00%	-33.33%	200.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	80.00%	200.00%	300.00%	100.00%	-	-	-	-
NAPS	1.60	1.39	1.39	1.32	1.01	1.68	1.69	-0.90%
YoY %	15.11%	0.00%	5.30%	30.69%	-39.88%	-0.59%	-	-
Horiz. %	94.67%	82.25%	82.25%	78.11%	59.76%	99.41%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Adjusted Per Share Value based on latest NOSH - 230,945
RPS	207.92	212.56	198.29	190.76	36.13	43.07	43.47	29.78%
YoY %	-2.18%	7.20%	3.95%	427.98%	-16.11%	-0.92%	-	-
Horiz. %	478.31%	488.98%	456.15%	438.83%	83.11%	99.08%	100.00%	-
EPS	43.21	19.44	23.37	17.48	0.73	5.66	6.96	35.55%
YoY %	122.27%	-16.82%	33.70%	2,294.52%	-87.10%	-18.68%	-	-
Horiz. %	620.83%	279.31%	335.78%	251.15%	10.49%	81.32%	100.00%	-
DPS	3.97	9.79	13.31	4.53	0.00	0.00	0.00	-
YoY %	-59.45%	-26.45%	193.82%	0.00%	0.00%	0.00%	-	-
Horiz. %	87.64%	216.11%	293.82%	100.00%	-	-	-	-
NAPS	1.5897	1.3612	1.2335	1.196	0.7809	1.2789	1.2851	3.60%
YoY %	16.79%	10.35%	3.14%	53.16%	-38.94%	-0.48%	-	-
Horiz. %	123.70%	105.92%	95.98%	93.07%	60.77%	99.52%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	-
Price	3.05	3.15	2.77	2.70	3.06	2.13	2.18	-
P/RPS	1.46	1.45	1.24	1.28	6.55	3.77	3.81	-14.76%
YoY %	0.69%	16.94%	-3.12%	-80.46%	73.74%	-1.05%	-	-
Horiz. %	38.32%	38.06%	32.55%	33.60%	171.92%	98.95%	100.00%	-
P/EPS	7.01	15.87	10.52	14.00	322.11	28.67	23.83	-18.44%
YoY %	-55.83%	50.86%	-24.86%	-95.65%	1,023.51%	20.31%	-	-
Horiz. %	29.42%	66.60%	44.15%	58.75%	1,351.70%	120.31%	100.00%	-
EY	14.26	6.30	9.51	7.14	0.31	3.49	4.20	22.58%
YoY %	126.35%	-33.75%	33.19%	2,203.23%	-91.12%	-16.90%	-	-
Horiz. %	339.52%	150.00%	226.43%	170.00%	7.38%	83.10%	100.00%	-
DY	1.31	3.17	5.42	1.85	0.00	0.00	0.00	-
YoY %	-58.68%	-41.51%	192.97%	0.00%	0.00%	0.00%	-	-
Horiz. %	70.81%	171.35%	292.97%	100.00%	-	-	-	-
P/NAPS	1.91	2.27	1.99	2.05	3.03	1.27	1.29	6.75%
YoY %	-15.86%	14.07%	-2.93%	-32.34%	138.58%	-1.55%	-	-
Horiz. %	148.06%	175.97%	154.26%	158.91%	234.88%	98.45%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Price Multiplier on Announcement Date
Date	12/01/12	26/01/11	27/01/10	22/01/09	30/01/08	31/01/07	14/02/06	-
Price	2.96	3.25	2.88	2.59	3.20	2.22	2.16	-
P/RPS	1.41	1.50	1.29	1.23	6.85	3.92	3.78	-15.14%
YoY %	-6.00%	16.28%	4.88%	-82.04%	74.74%	3.70%	-	-
Horiz. %	37.30%	39.68%	34.13%	32.54%	181.22%	103.70%	100.00%	-
P/EPS	6.81	16.37	10.93	13.43	336.84	29.88	23.61	-18.70%
YoY %	-58.40%	49.77%	-18.62%	-96.01%	1,027.31%	26.56%	-	-
Horiz. %	28.84%	69.34%	46.29%	56.88%	1,426.68%	126.56%	100.00%	-
EY	14.69	6.11	9.15	7.45	0.30	3.35	4.24	22.99%
YoY %	140.43%	-33.22%	22.82%	2,383.33%	-91.04%	-20.99%	-	-
Horiz. %	346.46%	144.10%	215.80%	175.71%	7.08%	79.01%	100.00%	-
DY	1.35	3.08	5.21	1.93	0.00	0.00	0.00	-
YoY %	-56.17%	-40.88%	169.95%	0.00%	0.00%	0.00%	-	-
Horiz. %	69.95%	159.59%	269.95%	100.00%	-	-	-	-
P/NAPS	1.85	2.34	2.07	1.96	3.17	1.32	1.28	6.32%
YoY %	-20.94%	13.04%	5.61%	-38.17%	140.15%	3.12%	-	-
Horiz. %	144.53%	182.81%	161.72%	153.12%	247.66%	103.12%	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