[ATLAN] YoY Quarter Result on 31-Aug-2009 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- 108.92%
YoY- -5.88%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 199,064 172,527 175,563 161,956 162,800 28,783 37,501 32.04%
PBT 27,710 17,005 24,853 39,372 37,175 847 10,199 18.10%
Tax -7,432 -4,740 -5,269 -4,047 -3,510 -363 -654 49.88%
NP 20,278 12,265 19,584 35,325 33,665 484 9,545 13.36%
-
NP to SH 15,836 9,037 15,849 31,739 33,723 484 9,545 8.79%
-
Tax Rate 26.82% 27.87% 21.20% 10.28% 9.44% 42.86% 6.41% -
Total Cost 178,786 160,262 155,979 126,631 129,135 28,299 27,956 36.20%
-
Net Worth 390,620 402,763 352,759 282,440 313,702 195,535 329,736 2.86%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 30,438 10,069 - 2,031 - - - -
Div Payout % 192.21% 111.42% - 6.40% - - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 390,620 402,763 352,759 282,440 313,702 195,535 329,736 2.86%
NOSH 253,650 251,727 251,971 203,194 230,663 193,600 192,828 4.67%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 10.19% 7.11% 11.15% 21.81% 20.68% 1.68% 25.45% -
ROE 4.05% 2.24% 4.49% 11.24% 10.75% 0.25% 2.89% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 78.48 68.54 69.68 79.70 70.58 14.87 19.45 26.14%
EPS 6.24 3.59 6.29 15.62 14.59 0.25 4.95 3.93%
DPS 12.00 4.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.54 1.60 1.40 1.39 1.36 1.01 1.71 -1.72%
Adjusted Per Share Value based on latest NOSH - 203,194
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 78.48 68.02 69.21 63.85 64.18 11.35 14.78 32.04%
EPS 6.24 3.56 6.25 12.51 13.30 0.19 3.76 8.80%
DPS 12.00 3.97 0.00 0.80 0.00 0.00 0.00 -
NAPS 1.54 1.5879 1.3907 1.1135 1.2368 0.7709 1.30 2.86%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 4.45 3.18 3.18 2.82 2.95 2.98 2.15 -
P/RPS 5.67 4.64 4.56 3.54 4.18 20.04 11.06 -10.52%
P/EPS 71.28 88.58 50.56 18.05 20.18 1,192.00 43.43 8.60%
EY 1.40 1.13 1.98 5.54 4.96 0.08 2.30 -7.93%
DY 2.70 1.26 0.00 0.35 0.00 0.00 0.00 -
P/NAPS 2.89 1.99 2.27 2.03 2.17 2.95 1.26 14.82%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 08/10/12 13/10/11 27/10/10 28/10/09 30/10/08 31/10/07 30/10/06 -
Price 4.43 3.00 3.19 2.90 2.58 3.22 2.13 -
P/RPS 5.64 4.38 4.58 3.64 3.66 21.66 10.95 -10.45%
P/EPS 70.96 83.57 50.72 18.57 17.65 1,288.00 43.03 8.68%
EY 1.41 1.20 1.97 5.39 5.67 0.08 2.32 -7.95%
DY 2.71 1.33 0.00 0.34 0.00 0.00 0.00 -
P/NAPS 2.88 1.88 2.28 2.09 1.90 3.19 1.25 14.91%

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