[ATLAN] YoY Cumulative Quarter Result on 30-Nov-2010 [#3]

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Cumulative Result
Revenue	554,795	578,277	527,392	539,152	502,969	483,855	91,639	34.96%
YoY %	-4.06%	9.65%	-2.18%	7.19%	3.95%	428.00%	-	-
Horiz. %	605.41%	631.04%	575.51%	588.34%	548.86%	528.00%	100.00%	-
PBT	256,379	95,269	143,594	78,938	82,558	57,119	2,747	112.83%
YoY %	169.11%	-33.65%	81.91%	-4.38%	44.54%	1,979.32%	-	-
Horiz. %	9,333.05%	3,468.11%	5,227.30%	2,873.61%	3,005.39%	2,079.32%	100.00%	-
Tax	-38,008	-23,241	-24,510	-14,830	-11,744	-13,367	-884	87.06%
YoY %	-63.54%	5.18%	-65.27%	-26.28%	12.14%	-1,412.10%	-	-
Horiz. %	4,299.55%	2,629.07%	2,772.62%	1,677.60%	1,328.51%	1,512.10%	100.00%	-
NP	218,371	72,028	119,084	64,108	70,814	43,752	1,863	121.06%
YoY %	203.18%	-39.51%	85.76%	-9.47%	61.85%	2,248.47%	-	-
Horiz. %	11,721.47%	3,866.24%	6,392.06%	3,441.12%	3,801.07%	2,348.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	187,165	60,908	109,605	49,306	59,287	44,332	1,863	115.45%
YoY %	207.29%	-44.43%	122.30%	-16.84%	33.73%	2,279.60%	-	-
Horiz. %	10,046.43%	3,269.35%	5,883.25%	2,646.59%	3,182.34%	2,379.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.82%	24.40%	17.07%	18.79%	14.23%	23.40%	32.18%	-
YoY %	-39.26%	42.94%	-9.15%	32.04%	-39.19%	-27.28%	-	-
Horiz. %	46.05%	75.82%	53.05%	58.39%	44.22%	72.72%	100.00%	-
Total Cost	336,424	506,249	408,308	475,044	432,155	440,103	89,776	24.60%
YoY %	-33.55%	23.99%	-14.05%	9.92%	-1.81%	390.22%	-	-
Horiz. %	374.74%	563.90%	454.81%	529.14%	481.37%	490.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	476,861	395,693	403,237	345,266	312,866	303,367	198,066	15.75%
YoY %	20.51%	-1.87%	16.79%	10.36%	3.13%	53.16%	-	-
Horiz. %	240.76%	199.78%	203.59%	174.32%	157.96%	153.16%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Dividend
Div	114,142	55,803	10,080	24,839	33,762	11,491	-	-
YoY %	104.54%	453.60%	-59.42%	-26.43%	193.81%	0.00%	-	-
Horiz. %	993.32%	485.62%	87.72%	216.16%	293.81%	100.00%	-	-
Div Payout %	60.98%	91.62%	9.20%	50.38%	56.95%	25.92%	-	-
YoY %	-33.44%	895.87%	-81.74%	-11.54%	119.71%	0.00%	-	-
Horiz. %	235.26%	353.47%	35.49%	194.37%	219.71%	100.00%	-	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Equity
Net Worth	476,861	395,693	403,237	345,266	312,866	303,367	198,066	15.75%
YoY %	20.51%	-1.87%	16.79%	10.36%	3.13%	53.16%	-	-
Horiz. %	240.76%	199.78%	203.59%	174.32%	157.96%	153.16%	100.00%	-
NOSH	253,650	253,650	252,023	248,392	225,083	229,823	196,105	4.37%
YoY %	0.00%	0.65%	1.46%	10.36%	-2.06%	17.19%	-	-
Horiz. %	129.34%	129.34%	128.51%	126.66%	114.78%	117.19%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Ratio Analysis
NP Margin	39.36%	12.46%	22.58%	11.89%	14.08%	9.04%	2.03%	-
YoY %	215.89%	-44.82%	89.91%	-15.55%	55.75%	345.32%	-	-
Horiz. %	1,938.92%	613.79%	1,112.32%	585.71%	693.60%	445.32%	100.00%	-
ROE	39.25%	15.39%	27.18%	14.28%	18.95%	14.61%	0.94%	-
YoY %	155.04%	-43.38%	90.34%	-24.64%	29.71%	1,454.26%	-	-
Horiz. %	4,175.53%	1,637.23%	2,891.49%	1,519.15%	2,015.96%	1,554.26%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Per Share
RPS	218.72	227.98	209.26	217.06	223.46	210.53	46.73	29.30%
YoY %	-4.06%	8.95%	-3.59%	-2.86%	6.14%	350.52%	-	-
Horiz. %	468.05%	487.87%	447.81%	464.50%	478.19%	450.52%	100.00%	-
EPS	73.79	24.03	43.49	19.85	26.34	19.29	0.95	106.42%
YoY %	207.07%	-44.75%	119.09%	-24.64%	36.55%	1,930.53%	-	-
Horiz. %	7,767.37%	2,529.47%	4,577.89%	2,089.47%	2,772.63%	2,030.53%	100.00%	-
DPS	45.00	22.00	4.00	10.00	15.00	5.00	0.00	-
YoY %	104.55%	450.00%	-60.00%	-33.33%	200.00%	0.00%	-	-
Horiz. %	900.00%	440.00%	80.00%	200.00%	300.00%	100.00%	-	-
NAPS	1.88	1.56	1.60	1.39	1.39	1.32	1.01	10.90%
YoY %	20.51%	-2.50%	15.11%	0.00%	5.30%	30.69%	-	-
Horiz. %	186.14%	154.46%	158.42%	137.62%	137.62%	130.69%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Adjusted Per Share Value based on latest NOSH - 251,989
RPS	218.72	227.98	207.92	212.56	198.29	190.76	36.13	34.96%
YoY %	-4.06%	9.65%	-2.18%	7.20%	3.95%	427.98%	-	-
Horiz. %	605.37%	631.00%	575.48%	588.32%	548.82%	527.98%	100.00%	-
EPS	73.79	24.03	43.21	19.44	23.37	17.48	0.73	115.67%
YoY %	207.07%	-44.39%	122.27%	-16.82%	33.70%	2,294.52%	-	-
Horiz. %	10,108.22%	3,291.78%	5,919.18%	2,663.01%	3,201.37%	2,394.52%	100.00%	-
DPS	45.00	22.00	3.97	9.79	13.31	4.53	0.00	-
YoY %	104.55%	454.16%	-59.45%	-26.45%	193.82%	0.00%	-	-
Horiz. %	993.38%	485.65%	87.64%	216.11%	293.82%	100.00%	-	-
NAPS	1.88	1.56	1.5897	1.3612	1.2335	1.196	0.7809	15.75%
YoY %	20.51%	-1.87%	16.79%	10.35%	3.14%	53.16%	-	-
Horiz. %	240.75%	199.77%	203.57%	174.31%	157.96%	153.16%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	-
Price	4.69	4.60	3.05	3.15	2.77	2.70	3.06	-
P/RPS	2.14	2.02	1.46	1.45	1.24	1.28	6.55	-16.99%
YoY %	5.94%	38.36%	0.69%	16.94%	-3.12%	-80.46%	-	-
Horiz. %	32.67%	30.84%	22.29%	22.14%	18.93%	19.54%	100.00%	-
P/EPS	6.36	19.16	7.01	15.87	10.52	14.00	322.11	-47.98%
YoY %	-66.81%	173.32%	-55.83%	50.86%	-24.86%	-95.65%	-	-
Horiz. %	1.97%	5.95%	2.18%	4.93%	3.27%	4.35%	100.00%	-
EY	15.73	5.22	14.26	6.30	9.51	7.14	0.31	92.29%
YoY %	201.34%	-63.39%	126.35%	-33.75%	33.19%	2,203.23%	-	-
Horiz. %	5,074.19%	1,683.87%	4,600.00%	2,032.26%	3,067.74%	2,303.23%	100.00%	-
DY	9.59	4.78	1.31	3.17	5.42	1.85	0.00	-
YoY %	100.63%	264.89%	-58.68%	-41.51%	192.97%	0.00%	-	-
Horiz. %	518.38%	258.38%	70.81%	171.35%	292.97%	100.00%	-	-
P/NAPS	2.49	2.95	1.91	2.27	1.99	2.05	3.03	-3.21%
YoY %	-15.59%	54.45%	-15.86%	14.07%	-2.93%	-32.34%	-	-
Horiz. %	82.18%	97.36%	63.04%	74.92%	65.68%	67.66%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Announcement Date
Date	15/01/14	15/01/13	12/01/12	26/01/11	27/01/10	22/01/09	30/01/08	-
Price	4.70	4.60	2.96	3.25	2.88	2.59	3.20	-
P/RPS	2.15	2.02	1.41	1.50	1.29	1.23	6.85	-17.54%
YoY %	6.44%	43.26%	-6.00%	16.28%	4.88%	-82.04%	-	-
Horiz. %	31.39%	29.49%	20.58%	21.90%	18.83%	17.96%	100.00%	-
P/EPS	6.37	19.16	6.81	16.37	10.93	13.43	336.84	-48.35%
YoY %	-66.75%	181.35%	-58.40%	49.77%	-18.62%	-96.01%	-	-
Horiz. %	1.89%	5.69%	2.02%	4.86%	3.24%	3.99%	100.00%	-
EY	15.70	5.22	14.69	6.11	9.15	7.45	0.30	93.28%
YoY %	200.77%	-64.47%	140.43%	-33.22%	22.82%	2,383.33%	-	-
Horiz. %	5,233.33%	1,740.00%	4,896.67%	2,036.67%	3,050.00%	2,483.33%	100.00%	-
DY	9.57	4.78	1.35	3.08	5.21	1.93	0.00	-
YoY %	100.21%	254.07%	-56.17%	-40.88%	169.95%	0.00%	-	-
Horiz. %	495.85%	247.67%	69.95%	159.59%	269.95%	100.00%	-	-
P/NAPS	2.50	2.95	1.85	2.34	2.07	1.96	3.17	-3.87%
YoY %	-15.25%	59.46%	-20.94%	13.04%	5.61%	-38.17%	-	-
Horiz. %	78.86%	93.06%	58.36%	73.82%	65.30%	61.83%	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