[ATLAN] YoY TTM Result on 28-Feb-2013 [#4]

	28/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
TTM Result
Revenue	768,058	730,656	760,688	791,851	722,040	744,789	697,890	1.60%
YoY %	5.12%	-3.95%	-3.94%	9.67%	-3.05%	6.72%	-	-
Horiz. %	110.05%	104.70%	109.00%	113.46%	103.46%	106.72%	100.00%	-
PBT	83,064	82,213	291,657	120,291	158,969	73,700	112,499	-4.92%
YoY %	1.04%	-71.81%	142.46%	-24.33%	115.70%	-34.49%	-	-
Horiz. %	73.84%	73.08%	259.25%	106.93%	141.31%	65.51%	100.00%	-
Tax	-27,030	-26,248	-50,616	-29,405	-30,066	-23,435	-11,372	15.51%
YoY %	-2.98%	48.14%	-72.13%	2.20%	-28.30%	-106.08%	-	-
Horiz. %	237.69%	230.81%	445.09%	258.57%	264.39%	206.08%	100.00%	-
NP	56,034	55,965	241,041	90,886	128,903	50,265	101,127	-9.36%
YoY %	0.12%	-76.78%	165.21%	-29.49%	156.45%	-50.30%	-	-
Horiz. %	55.41%	55.34%	238.35%	89.87%	127.47%	49.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,812	44,521	206,434	76,048	115,358	30,181	85,361	-10.85%
YoY %	-3.84%	-78.43%	171.45%	-34.08%	282.22%	-64.64%	-	-
Horiz. %	50.15%	52.16%	241.84%	89.09%	135.14%	35.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.54%	31.93%	17.35%	24.44%	18.91%	31.80%	10.11%	-
YoY %	1.91%	84.03%	-29.01%	29.24%	-40.53%	214.54%	-	-
Horiz. %	321.86%	315.83%	171.61%	241.74%	187.04%	314.54%	100.00%	-
Total Cost	712,024	674,691	519,647	700,965	593,137	694,524	596,763	2.98%
YoY %	5.53%	29.84%	-25.87%	18.18%	-14.60%	16.38%	-	-
Horiz. %	119.31%	113.06%	87.08%	117.46%	99.39%	116.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	395,693	398,230	443,887	400,767	251,594	133,629	311,457	4.06%
YoY %	-0.64%	-10.29%	10.76%	59.29%	88.28%	-57.10%	-	-
Horiz. %	127.05%	127.86%	142.52%	128.67%	80.78%	42.90%	100.00%	-

	28/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Dividend
Div	44,388	88,830	164,872	55,739	35,228	42,847	47,253	-1.03%
YoY %	-50.03%	-46.12%	195.79%	58.22%	-17.78%	-9.32%	-	-
Horiz. %	93.94%	187.99%	348.91%	117.96%	74.55%	90.68%	100.00%	-
Div Payout %	103.68%	199.53%	79.87%	73.29%	30.54%	141.97%	55.36%	-
YoY %	-48.04%	149.82%	8.98%	139.98%	-78.49%	156.45%	-	-
Horiz. %	187.28%	360.42%	144.27%	132.39%	55.17%	256.45%	100.00%	-

	28/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Equity
Net Worth	395,693	398,230	443,887	400,767	251,594	133,629	311,457	4.06%
YoY %	-0.64%	-10.29%	10.76%	59.29%	88.28%	-57.10%	-	-
Horiz. %	127.05%	127.86%	142.52%	128.67%	80.78%	42.90%	100.00%	-
NOSH	253,650	253,650	253,650	253,650	251,594	252,131	227,340	1.84%
YoY %	0.00%	0.00%	0.00%	0.82%	-0.21%	10.90%	-	-
Horiz. %	111.57%	111.57%	111.57%	111.57%	110.67%	110.90%	100.00%	-

	28/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Ratio Analysis
NP Margin	7.30%	7.66%	31.69%	11.48%	17.85%	6.75%	14.49%	-
YoY %	-4.70%	-75.83%	176.05%	-35.69%	164.44%	-53.42%	-	-
Horiz. %	50.38%	52.86%	218.70%	79.23%	123.19%	46.58%	100.00%	-
ROE	10.82%	11.18%	46.51%	18.98%	45.85%	22.59%	27.41%	-
YoY %	-3.22%	-75.96%	145.05%	-58.60%	102.97%	-17.58%	-	-
Horiz. %	39.47%	40.79%	169.68%	69.24%	167.27%	82.42%	100.00%	-

	28/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Per Share
RPS	302.80	288.06	299.90	312.18	286.99	295.40	306.98	-0.22%
YoY %	5.12%	-3.95%	-3.93%	8.78%	-2.85%	-3.77%	-	-
Horiz. %	98.64%	93.84%	97.69%	101.69%	93.49%	96.23%	100.00%	-
EPS	16.88	17.55	81.39	29.98	45.85	11.97	37.55	-12.47%
YoY %	-3.82%	-78.44%	171.48%	-34.61%	283.04%	-68.12%	-	-
Horiz. %	44.95%	46.74%	216.75%	79.84%	122.10%	31.88%	100.00%	-
DPS	17.50	35.00	65.00	22.00	14.00	16.99	20.79	-2.82%
YoY %	-50.00%	-46.15%	195.45%	57.14%	-17.60%	-18.28%	-	-
Horiz. %	84.18%	168.35%	312.65%	105.82%	67.34%	81.72%	100.00%	-
NAPS	1.56	1.57	1.75	1.58	1.00	0.53	1.37	2.18%
YoY %	-0.64%	-10.29%	10.76%	58.00%	88.68%	-61.31%	-	-
Horiz. %	113.87%	114.60%	127.74%	115.33%	72.99%	38.69%	100.00%	-

	28/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Adjusted Per Share Value based on latest NOSH - 253,650
RPS	302.80	288.06	299.90	312.18	284.66	293.63	275.14	1.60%
YoY %	5.12%	-3.95%	-3.93%	9.67%	-3.05%	6.72%	-	-
Horiz. %	110.05%	104.70%	109.00%	113.46%	103.46%	106.72%	100.00%	-
EPS	16.88	17.55	81.39	29.98	45.48	11.90	33.65	-10.85%
YoY %	-3.82%	-78.44%	171.48%	-34.08%	282.18%	-64.64%	-	-
Horiz. %	50.16%	52.15%	241.87%	89.09%	135.16%	35.36%	100.00%	-
DPS	17.50	35.00	65.00	22.00	13.89	16.89	18.63	-1.03%
YoY %	-50.00%	-46.15%	195.45%	58.39%	-17.76%	-9.34%	-	-
Horiz. %	93.93%	187.87%	348.90%	118.09%	74.56%	90.66%	100.00%	-
NAPS	1.56	1.57	1.75	1.58	0.9919	0.5268	1.2279	4.06%
YoY %	-0.64%	-10.29%	10.76%	59.29%	88.29%	-57.10%	-	-
Horiz. %	127.05%	127.86%	142.52%	128.67%	80.78%	42.90%	100.00%	-

	28/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	26/02/16	27/02/15	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	-
Price	4.37	4.77	4.74	4.98	3.58	3.32	3.05	-
P/RPS	1.44	1.66	1.58	1.60	1.25	1.12	0.99	6.44%
YoY %	-13.25%	5.06%	-1.25%	28.00%	11.61%	13.13%	-	-
Horiz. %	145.45%	167.68%	159.60%	161.62%	126.26%	113.13%	100.00%	-
P/EPS	25.89	27.18	5.82	16.61	7.81	27.74	8.12	21.30%
YoY %	-4.75%	367.01%	-64.96%	112.68%	-71.85%	241.63%	-	-
Horiz. %	318.84%	334.73%	71.67%	204.56%	96.18%	341.63%	100.00%	-
EY	3.86	3.68	17.17	6.02	12.81	3.61	12.31	-17.56%
YoY %	4.89%	-78.57%	185.22%	-53.01%	254.85%	-70.67%	-	-
Horiz. %	31.36%	29.89%	139.48%	48.90%	104.06%	29.33%	100.00%	-
DY	4.00	7.34	13.71	4.42	3.91	5.12	6.81	-8.48%
YoY %	-45.50%	-46.46%	210.18%	13.04%	-23.63%	-24.82%	-	-
Horiz. %	58.74%	107.78%	201.32%	64.90%	57.42%	75.18%	100.00%	-
P/NAPS	2.80	3.04	2.71	3.15	3.58	6.26	2.23	3.86%
YoY %	-7.89%	12.18%	-13.97%	-12.01%	-42.81%	180.72%	-	-
Horiz. %	125.56%	136.32%	121.52%	141.26%	160.54%	280.72%	100.00%	-

	28/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Price Multiplier on Announcement Date
Date	-	29/04/15	29/04/14	26/04/13	30/04/12	29/04/11	28/04/10	-
Price	0.00	4.69	4.60	4.78	4.20	3.37	3.38	-
P/RPS	0.00	1.63	1.53	1.53	1.46	1.14	1.10	-
YoY %	0.00%	6.54%	0.00%	4.79%	28.07%	3.64%	-	-
Horiz. %	0.00%	148.18%	139.09%	139.09%	132.73%	103.64%	100.00%	-
P/EPS	0.00	26.72	5.65	15.94	9.16	28.15	9.00	-
YoY %	0.00%	372.92%	-64.55%	74.02%	-67.46%	212.78%	-	-
Horiz. %	0.00%	296.89%	62.78%	177.11%	101.78%	312.78%	100.00%	-
EY	0.00	3.74	17.69	6.27	10.92	3.55	11.11	-
YoY %	0.00%	-78.86%	182.14%	-42.58%	207.61%	-68.05%	-	-
Horiz. %	0.00%	33.66%	159.23%	56.44%	98.29%	31.95%	100.00%	-
DY	0.00	7.46	14.13	4.60	3.33	5.04	6.15	-
YoY %	0.00%	-47.20%	207.17%	38.14%	-33.93%	-18.05%	-	-
Horiz. %	0.00%	121.30%	229.76%	74.80%	54.15%	81.95%	100.00%	-
P/NAPS	0.00	2.99	2.63	3.03	4.20	6.36	2.47	-
YoY %	0.00%	13.69%	-13.20%	-27.86%	-33.96%	157.49%	-	-
Horiz. %	0.00%	121.05%	106.48%	122.67%	170.04%	257.49%	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