[ATLAN] YoY TTM Result on 30-Nov-2007 [#3]

Announcement Date
30-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
30-Nov-2007 [#3]
Profit Trend
QoQ- -0.69%
YoY- -1293.92%
View:
Show?
TTM Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 734,073 669,176 502,379 127,776 147,629 149,972 117,612 35.67%
PBT 108,880 85,435 59,010 -130,666 12,300 23,167 8,727 52.26%
Tax -14,458 -14,052 -13,535 1,293 -1,464 -2,762 -4,497 21.47%
NP 94,422 71,383 45,475 -129,373 10,836 20,405 4,230 67.75%
-
NP to SH 75,380 59,426 46,055 -129,373 10,836 21,505 4,230 61.58%
-
Tax Rate 13.28% 16.45% 22.94% - 11.90% 11.92% 51.53% -
Total Cost 639,651 597,793 456,904 257,149 136,793 129,567 113,382 33.40%
-
Net Worth 350,264 305,577 304,848 199,895 327,359 325,515 815,975 -13.14%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div 38,838 38,279 11,547 - 7,672 3,655 1,991 64.03%
Div Payout % 51.52% 64.41% 25.07% - 70.80% 17.00% 47.08% -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 350,264 305,577 304,848 199,895 327,359 325,515 815,975 -13.14%
NOSH 251,989 219,839 230,945 197,916 194,857 192,612 642,500 -14.43%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 12.86% 10.67% 9.05% -101.25% 7.34% 13.61% 3.60% -
ROE 21.52% 19.45% 15.11% -64.72% 3.31% 6.61% 0.52% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 291.31 304.39 217.53 64.56 75.76 77.86 18.31 58.55%
EPS 29.91 27.03 19.94 -65.37 5.56 11.16 0.66 88.76%
DPS 15.41 17.41 5.00 0.00 4.00 1.90 0.31 91.69%
NAPS 1.39 1.39 1.32 1.01 1.68 1.69 1.27 1.51%
Adjusted Per Share Value based on latest NOSH - 197,916
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 289.40 263.82 198.06 50.37 58.20 59.13 46.37 35.66%
EPS 29.72 23.43 18.16 -51.00 4.27 8.48 1.67 61.54%
DPS 15.31 15.09 4.55 0.00 3.02 1.44 0.79 63.85%
NAPS 1.3809 1.2047 1.2018 0.7881 1.2906 1.2833 3.2169 -13.14%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 3.15 2.77 2.70 3.06 2.13 2.18 2.30 -
P/RPS 1.08 0.91 1.24 4.74 2.81 2.80 12.56 -33.55%
P/EPS 10.53 10.25 13.54 -4.68 38.30 19.53 349.35 -44.19%
EY 9.50 9.76 7.39 -21.36 2.61 5.12 0.29 78.82%
DY 4.89 6.29 1.85 0.00 1.88 0.87 0.13 82.99%
P/NAPS 2.27 1.99 2.05 3.03 1.27 1.29 1.81 3.84%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 26/01/11 27/01/10 22/01/09 30/01/08 31/01/07 14/02/06 31/01/05 -
Price 3.25 2.88 2.59 3.20 2.22 2.16 2.16 -
P/RPS 1.12 0.95 1.19 4.96 2.93 2.77 11.80 -32.44%
P/EPS 10.86 10.65 12.99 -4.90 39.92 19.35 328.09 -43.32%
EY 9.20 9.39 7.70 -20.43 2.50 5.17 0.30 76.87%
DY 4.74 6.05 1.93 0.00 1.80 0.88 0.14 79.81%
P/NAPS 2.34 2.07 1.96 3.17 1.32 1.28 1.70 5.46%

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