[ATLAN] YoY Cumulative Quarter Result on 31-Aug-2008 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-Aug-2008 [#2]
Profit Trend
QoQ- 469.03%
YoY- 2849.75%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 349,819 351,525 320,334 321,090 61,306 80,700 74,440 29.40%
PBT 126,002 59,153 61,435 47,612 2,155 14,034 16,574 40.20%
Tax -19,071 -8,782 -8,100 -10,036 -768 -1,051 -939 65.13%
NP 106,931 50,371 53,335 37,576 1,387 12,983 15,635 37.75%
-
NP to SH 101,271 40,057 46,932 40,913 1,387 12,983 11,677 43.31%
-
Tax Rate 15.14% 14.85% 13.18% 21.08% 35.64% 7.49% 5.67% -
Total Cost 242,888 301,154 266,999 283,514 59,919 67,717 58,805 26.65%
-
Net Worth 403,168 345,106 278,427 313,650 197,305 329,880 248,980 8.36%
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Div 10,079 12,325 12,018 - - - - -
Div Payout % 9.95% 30.77% 25.61% - - - - -
Equity
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Net Worth 403,168 345,106 278,427 313,650 197,305 329,880 248,980 8.36%
NOSH 251,980 246,504 200,307 230,625 195,352 192,912 193,008 4.54%
Ratio Analysis
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
NP Margin 30.57% 14.33% 16.65% 11.70% 2.26% 16.09% 21.00% -
ROE 25.12% 11.61% 16.86% 13.04% 0.70% 3.94% 4.69% -
Per Share
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 138.83 142.60 159.92 139.23 31.38 41.83 38.57 23.78%
EPS 40.19 16.25 23.43 16.29 0.71 6.73 6.05 37.08%
DPS 4.00 5.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.40 1.39 1.36 1.01 1.71 1.29 3.65%
Adjusted Per Share Value based on latest NOSH - 230,663
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 137.91 138.59 126.29 126.59 24.17 31.82 29.35 29.40%
EPS 39.93 15.79 18.50 16.13 0.55 5.12 4.60 43.33%
DPS 3.97 4.86 4.74 0.00 0.00 0.00 0.00 -
NAPS 1.5895 1.3606 1.0977 1.2366 0.7779 1.3005 0.9816 8.36%
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 -
Price 3.18 3.18 2.82 2.95 2.98 2.15 2.19 -
P/RPS 2.29 2.23 1.76 2.12 9.50 5.14 5.68 -14.04%
P/EPS 7.91 19.57 12.04 16.63 419.72 31.95 36.20 -22.38%
EY 12.64 5.11 8.31 6.01 0.24 3.13 2.76 28.85%
DY 1.26 1.57 2.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.27 2.03 2.17 2.95 1.26 1.70 2.65%
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 13/10/11 27/10/10 28/10/09 30/10/08 31/10/07 30/10/06 24/10/05 -
Price 3.00 3.19 2.90 2.58 3.22 2.13 2.18 -
P/RPS 2.16 2.24 1.81 1.85 10.26 5.09 5.65 -14.80%
P/EPS 7.46 19.63 12.38 14.54 453.52 31.65 36.03 -23.07%
EY 13.40 5.09 8.08 6.88 0.22 3.16 2.78 29.95%
DY 1.33 1.57 2.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.28 2.09 1.90 3.19 1.25 1.69 1.79%

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