[ATLAN] YoY Cumulative Quarter Result on 30-Nov-2009 [#3]

Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 26.33%
YoY- 33.73%
View:
Show?
Cumulative Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 578,277 527,392 539,152 502,969 483,855 91,639 109,236 31.98%
PBT 95,269 143,594 78,938 82,558 57,119 2,747 15,806 34.86%
Tax -23,241 -24,510 -14,830 -11,744 -13,367 -884 -1,459 58.55%
NP 72,028 119,084 64,108 70,814 43,752 1,863 14,347 30.82%
-
NP to SH 60,908 109,605 49,306 59,287 44,332 1,863 14,347 27.22%
-
Tax Rate 24.40% 17.07% 18.79% 14.23% 23.40% 32.18% 9.23% -
Total Cost 506,249 408,308 475,044 432,155 440,103 89,776 94,889 32.15%
-
Net Worth 395,693 403,237 345,266 312,866 303,367 198,066 324,400 3.36%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 55,803 10,080 24,839 33,762 11,491 - - -
Div Payout % 91.62% 9.20% 50.38% 56.95% 25.92% - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 395,693 403,237 345,266 312,866 303,367 198,066 324,400 3.36%
NOSH 253,650 252,023 248,392 225,083 229,823 196,105 193,095 4.64%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 12.46% 22.58% 11.89% 14.08% 9.04% 2.03% 13.13% -
ROE 15.39% 27.18% 14.28% 18.95% 14.61% 0.94% 4.42% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 227.98 209.26 217.06 223.46 210.53 46.73 56.57 26.12%
EPS 24.03 43.49 19.85 26.34 19.29 0.95 7.43 21.58%
DPS 22.00 4.00 10.00 15.00 5.00 0.00 0.00 -
NAPS 1.56 1.60 1.39 1.39 1.32 1.01 1.68 -1.22%
Adjusted Per Share Value based on latest NOSH - 219,839
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 227.98 207.92 212.56 198.29 190.76 36.13 43.07 31.98%
EPS 24.03 43.21 19.44 23.37 17.48 0.73 5.66 27.22%
DPS 22.00 3.97 9.79 13.31 4.53 0.00 0.00 -
NAPS 1.56 1.5897 1.3612 1.2335 1.196 0.7809 1.2789 3.36%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 4.60 3.05 3.15 2.77 2.70 3.06 2.13 -
P/RPS 2.02 1.46 1.45 1.24 1.28 6.55 3.77 -9.86%
P/EPS 19.16 7.01 15.87 10.52 14.00 322.11 28.67 -6.49%
EY 5.22 14.26 6.30 9.51 7.14 0.31 3.49 6.93%
DY 4.78 1.31 3.17 5.42 1.85 0.00 0.00 -
P/NAPS 2.95 1.91 2.27 1.99 2.05 3.03 1.27 15.06%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 15/01/13 12/01/12 26/01/11 27/01/10 22/01/09 30/01/08 31/01/07 -
Price 4.60 2.96 3.25 2.88 2.59 3.20 2.22 -
P/RPS 2.02 1.41 1.50 1.29 1.23 6.85 3.92 -10.45%
P/EPS 19.16 6.81 16.37 10.93 13.43 336.84 29.88 -7.13%
EY 5.22 14.69 6.11 9.15 7.45 0.30 3.35 7.66%
DY 4.78 1.35 3.08 5.21 1.93 0.00 0.00 -
P/NAPS 2.95 1.85 2.34 2.07 1.96 3.17 1.32 14.32%

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