[ATLAN] YoY TTM Result on 28-Feb-2011 [#4]

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
TTM Result
Revenue	760,688	791,851	722,040	744,789	697,890	650,062	110,158	37.97%
YoY %	-3.94%	9.67%	-3.05%	6.72%	7.36%	490.12%	-	-
Horiz. %	690.54%	718.83%	655.46%	676.11%	633.54%	590.12%	100.00%	-
PBT	291,657	120,291	158,969	73,700	112,499	59,997	4,637	99.35%
YoY %	142.46%	-24.33%	115.70%	-34.49%	87.51%	1,193.88%	-	-
Horiz. %	6,289.78%	2,594.16%	3,428.27%	1,589.39%	2,426.12%	1,293.88%	100.00%	-
Tax	-50,616	-29,405	-30,066	-23,435	-11,372	-15,675	-1,052	90.65%
YoY %	-72.13%	2.20%	-28.30%	-106.08%	27.45%	-1,390.02%	-	-
Horiz. %	4,811.41%	2,795.15%	2,857.98%	2,227.66%	1,080.99%	1,490.02%	100.00%	-
NP	241,041	90,886	128,903	50,265	101,127	44,322	3,585	101.58%
YoY %	165.21%	-29.49%	156.45%	-50.30%	128.16%	1,136.32%	-	-
Horiz. %	6,723.60%	2,535.17%	3,595.62%	1,402.09%	2,820.84%	1,236.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	206,434	76,048	115,358	30,181	85,361	44,472	3,585	96.44%
YoY %	171.45%	-34.08%	282.22%	-64.64%	91.94%	1,140.50%	-	-
Horiz. %	5,758.27%	2,121.28%	3,217.80%	841.87%	2,381.06%	1,240.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.35%	24.44%	18.91%	31.80%	10.11%	26.13%	22.69%	-
YoY %	-29.01%	29.24%	-40.53%	214.54%	-61.31%	15.16%	-	-
Horiz. %	76.47%	107.71%	83.34%	140.15%	44.56%	115.16%	100.00%	-
Total Cost	519,647	700,965	593,137	694,524	596,763	605,740	106,573	30.20%
YoY %	-25.87%	18.18%	-14.60%	16.38%	-1.48%	468.38%	-	-
Horiz. %	487.60%	657.73%	556.55%	651.69%	559.96%	568.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	443,887	400,767	251,594	133,629	311,457	308,000	223,450	12.11%
YoY %	10.76%	59.29%	88.28%	-57.10%	1.12%	37.84%	-	-
Horiz. %	198.65%	179.35%	112.60%	59.80%	139.39%	137.84%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Dividend
Div	164,872	55,739	35,228	42,847	47,253	16,213	-	-
YoY %	195.79%	58.22%	-17.78%	-9.32%	191.45%	0.00%	-	-
Horiz. %	1,016.91%	343.79%	217.28%	264.28%	291.45%	100.00%	-	-
Div Payout %	79.87%	73.29%	30.54%	141.97%	55.36%	36.46%	-	-
YoY %	8.98%	139.98%	-78.49%	156.45%	51.84%	0.00%	-	-
Horiz. %	219.06%	201.01%	83.76%	389.39%	151.84%	100.00%	-	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Equity
Net Worth	443,887	400,767	251,594	133,629	311,457	308,000	223,450	12.11%
YoY %	10.76%	59.29%	88.28%	-57.10%	1.12%	37.84%	-	-
Horiz. %	198.65%	179.35%	112.60%	59.80%	139.39%	137.84%	100.00%	-
NOSH	253,650	253,650	251,594	252,131	227,340	233,333	205,000	3.61%
YoY %	0.00%	0.82%	-0.21%	10.90%	-2.57%	13.82%	-	-
Horiz. %	123.73%	123.73%	122.73%	122.99%	110.90%	113.82%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Ratio Analysis
NP Margin	31.69%	11.48%	17.85%	6.75%	14.49%	6.82%	3.25%	-
YoY %	176.05%	-35.69%	164.44%	-53.42%	112.46%	109.85%	-	-
Horiz. %	975.08%	353.23%	549.23%	207.69%	445.85%	209.85%	100.00%	-
ROE	46.51%	18.98%	45.85%	22.59%	27.41%	14.44%	1.60%	-
YoY %	145.05%	-58.60%	102.97%	-17.58%	89.82%	802.50%	-	-
Horiz. %	2,906.88%	1,186.25%	2,865.62%	1,411.87%	1,713.12%	902.50%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Per Share
RPS	299.90	312.18	286.99	295.40	306.98	278.60	53.74	33.16%
YoY %	-3.93%	8.78%	-2.85%	-3.77%	10.19%	418.42%	-	-
Horiz. %	558.06%	580.91%	534.03%	549.68%	571.23%	518.42%	100.00%	-
EPS	81.39	29.98	45.85	11.97	37.55	19.06	1.75	89.58%
YoY %	171.48%	-34.61%	283.04%	-68.12%	97.01%	989.14%	-	-
Horiz. %	4,650.86%	1,713.14%	2,620.00%	684.00%	2,145.71%	1,089.14%	100.00%	-
DPS	65.00	22.00	14.00	16.99	20.79	6.95	0.00	-
YoY %	195.45%	57.14%	-17.60%	-18.28%	199.14%	0.00%	-	-
Horiz. %	935.25%	316.55%	201.44%	244.46%	299.14%	100.00%	-	-
NAPS	1.75	1.58	1.00	0.53	1.37	1.32	1.09	8.20%
YoY %	10.76%	58.00%	88.68%	-61.31%	3.79%	21.10%	-	-
Horiz. %	160.55%	144.95%	91.74%	48.62%	125.69%	121.10%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Adjusted Per Share Value based on latest NOSH - 252,131
RPS	299.90	312.18	284.66	293.63	275.14	256.28	43.43	37.97%
YoY %	-3.93%	9.67%	-3.05%	6.72%	7.36%	490.10%	-	-
Horiz. %	690.54%	718.81%	655.45%	676.10%	633.53%	590.10%	100.00%	-
EPS	81.39	29.98	45.48	11.90	33.65	17.53	1.41	96.52%
YoY %	171.48%	-34.08%	282.18%	-64.64%	91.96%	1,143.26%	-	-
Horiz. %	5,772.34%	2,126.24%	3,225.53%	843.97%	2,386.52%	1,243.26%	100.00%	-
DPS	65.00	22.00	13.89	16.89	18.63	6.39	0.00	-
YoY %	195.45%	58.39%	-17.76%	-9.34%	191.55%	0.00%	-	-
Horiz. %	1,017.21%	344.29%	217.37%	264.32%	291.55%	100.00%	-	-
NAPS	1.75	1.58	0.9919	0.5268	1.2279	1.2143	0.8809	12.11%
YoY %	10.76%	59.29%	88.29%	-57.10%	1.12%	37.85%	-	-
Horiz. %	198.66%	179.36%	112.60%	59.80%	139.39%	137.85%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	27/02/09	29/02/08	-
Price	4.74	4.98	3.58	3.32	3.05	2.73	3.00	-
P/RPS	1.58	1.60	1.25	1.12	0.99	0.98	5.58	-18.95%
YoY %	-1.25%	28.00%	11.61%	13.13%	1.02%	-82.44%	-	-
Horiz. %	28.32%	28.67%	22.40%	20.07%	17.74%	17.56%	100.00%	-
P/EPS	5.82	16.61	7.81	27.74	8.12	14.32	171.55	-43.08%
YoY %	-64.96%	112.68%	-71.85%	241.63%	-43.30%	-91.65%	-	-
Horiz. %	3.39%	9.68%	4.55%	16.17%	4.73%	8.35%	100.00%	-
EY	17.17	6.02	12.81	3.61	12.31	6.98	0.58	75.83%
YoY %	185.22%	-53.01%	254.85%	-70.67%	76.36%	1,103.45%	-	-
Horiz. %	2,960.34%	1,037.93%	2,208.62%	622.41%	2,122.41%	1,203.45%	100.00%	-
DY	13.71	4.42	3.91	5.12	6.81	2.55	0.00	-
YoY %	210.18%	13.04%	-23.63%	-24.82%	167.06%	0.00%	-	-
Horiz. %	537.65%	173.33%	153.33%	200.78%	267.06%	100.00%	-	-
P/NAPS	2.71	3.15	3.58	6.26	2.23	2.07	2.75	-0.24%
YoY %	-13.97%	-12.01%	-42.81%	180.72%	7.73%	-24.73%	-	-
Horiz. %	98.55%	114.55%	130.18%	227.64%	81.09%	75.27%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Price Multiplier on Announcement Date
Date	29/04/14	26/04/13	30/04/12	29/04/11	28/04/10	28/04/09	30/04/08	-
Price	4.60	4.78	4.20	3.37	3.38	2.73	3.00	-
P/RPS	1.53	1.53	1.46	1.14	1.10	0.98	5.58	-19.39%
YoY %	0.00%	4.79%	28.07%	3.64%	12.24%	-82.44%	-	-
Horiz. %	27.42%	27.42%	26.16%	20.43%	19.71%	17.56%	100.00%	-
P/EPS	5.65	15.94	9.16	28.15	9.00	14.32	171.55	-43.36%
YoY %	-64.55%	74.02%	-67.46%	212.78%	-37.15%	-91.65%	-	-
Horiz. %	3.29%	9.29%	5.34%	16.41%	5.25%	8.35%	100.00%	-
EY	17.69	6.27	10.92	3.55	11.11	6.98	0.58	76.71%
YoY %	182.14%	-42.58%	207.61%	-68.05%	59.17%	1,103.45%	-	-
Horiz. %	3,050.00%	1,081.03%	1,882.76%	612.07%	1,915.52%	1,203.45%	100.00%	-
DY	14.13	4.60	3.33	5.04	6.15	2.55	0.00	-
YoY %	207.17%	38.14%	-33.93%	-18.05%	141.18%	0.00%	-	-
Horiz. %	554.12%	180.39%	130.59%	197.65%	241.18%	100.00%	-	-
P/NAPS	2.63	3.03	4.20	6.36	2.47	2.07	2.75	-0.74%
YoY %	-13.20%	-27.86%	-33.96%	157.49%	19.32%	-24.73%	-	-
Horiz. %	95.64%	110.18%	152.73%	231.27%	89.82%	75.27%	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