[ATLAN] YoY Quarter Result on 31-Aug-2006 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-Aug-2006 [#2]
Profit Trend
QoQ- 177.71%
YoY- 15.38%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 161,956 162,800 28,783 37,501 37,097 27,430 25,982 35.62%
PBT 39,372 37,175 847 10,199 11,419 1,638 3,417 50.23%
Tax -4,047 -3,510 -363 -654 -289 -646 -936 27.60%
NP 35,325 33,665 484 9,545 11,130 992 2,481 55.62%
-
NP to SH 31,739 33,723 484 9,545 8,273 992 2,481 52.87%
-
Tax Rate 10.28% 9.44% 42.86% 6.41% 2.53% 39.44% 27.39% -
Total Cost 126,631 129,135 28,299 27,956 25,967 26,438 23,501 32.37%
-
Net Worth 282,440 313,702 195,535 329,736 248,768 184,228 181,467 7.64%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div 2,031 - - - - - - -
Div Payout % 6.40% - - - - - - -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 282,440 313,702 195,535 329,736 248,768 184,228 181,467 7.64%
NOSH 203,194 230,663 193,600 192,828 192,843 157,460 141,771 6.17%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 21.81% 20.68% 1.68% 25.45% 30.00% 3.62% 9.55% -
ROE 11.24% 10.75% 0.25% 2.89% 3.33% 0.54% 1.37% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 79.70 70.58 14.87 19.45 19.24 17.42 18.33 27.72%
EPS 15.62 14.59 0.25 4.95 4.29 0.63 1.75 43.97%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.36 1.01 1.71 1.29 1.17 1.28 1.38%
Adjusted Per Share Value based on latest NOSH - 192,828
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 63.85 64.18 11.35 14.78 14.63 10.81 10.24 35.63%
EPS 12.51 13.30 0.19 3.76 3.26 0.39 0.98 52.81%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1135 1.2368 0.7709 1.30 0.9808 0.7263 0.7154 7.64%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 -
Price 2.82 2.95 2.98 2.15 2.19 2.29 2.28 -
P/RPS 3.54 4.18 20.04 11.06 11.38 13.15 12.44 -18.88%
P/EPS 18.05 20.18 1,192.00 43.43 51.05 363.49 130.29 -28.04%
EY 5.54 4.96 0.08 2.30 1.96 0.28 0.77 38.90%
DY 0.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.17 2.95 1.26 1.70 1.96 1.78 2.21%
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/10/09 30/10/08 31/10/07 30/10/06 24/10/05 29/10/04 31/10/03 -
Price 2.90 2.58 3.22 2.13 2.18 2.28 2.98 -
P/RPS 3.64 3.66 21.66 10.95 11.33 13.09 16.26 -22.05%
P/EPS 18.57 17.65 1,288.00 43.03 50.82 361.90 170.29 -30.85%
EY 5.39 5.67 0.08 2.32 1.97 0.28 0.59 44.53%
DY 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.90 3.19 1.25 1.69 1.95 2.33 -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