[ATLAN] YoY TTM Result on 30-Nov-2008 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- 6.83%
YoY- 135.6%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 733,029 734,073 669,176 502,379 127,776 147,629 149,972 30.25%
PBT 138,355 108,880 85,435 59,010 -130,666 12,300 23,167 34.67%
Tax -33,115 -14,458 -14,052 -13,535 1,293 -1,464 -2,762 51.25%
NP 105,240 94,422 71,383 45,475 -129,373 10,836 20,405 31.42%
-
NP to SH 90,480 75,380 59,426 46,055 -129,373 10,836 21,505 27.04%
-
Tax Rate 23.93% 13.28% 16.45% 22.94% - 11.90% 11.92% -
Total Cost 627,789 639,651 597,793 456,904 257,149 136,793 129,567 30.06%
-
Net Worth 402,755 350,264 305,577 304,848 199,895 327,359 325,515 3.61%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div 27,718 38,838 38,279 11,547 - 7,672 3,655 40.14%
Div Payout % 30.63% 51.52% 64.41% 25.07% - 70.80% 17.00% -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 402,755 350,264 305,577 304,848 199,895 327,359 325,515 3.61%
NOSH 251,722 251,989 219,839 230,945 197,916 194,857 192,612 4.55%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 14.36% 12.86% 10.67% 9.05% -101.25% 7.34% 13.61% -
ROE 22.47% 21.52% 19.45% 15.11% -64.72% 3.31% 6.61% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 291.21 291.31 304.39 217.53 64.56 75.76 77.86 24.57%
EPS 35.94 29.91 27.03 19.94 -65.37 5.56 11.16 21.51%
DPS 11.00 15.41 17.41 5.00 0.00 4.00 1.90 33.98%
NAPS 1.60 1.39 1.39 1.32 1.01 1.68 1.69 -0.90%
Adjusted Per Share Value based on latest NOSH - 230,945
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 288.99 289.40 263.82 198.06 50.37 58.20 59.13 30.25%
EPS 35.67 29.72 23.43 18.16 -51.00 4.27 8.48 27.03%
DPS 10.93 15.31 15.09 4.55 0.00 3.02 1.44 40.16%
NAPS 1.5878 1.3809 1.2047 1.2018 0.7881 1.2906 1.2833 3.61%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 3.05 3.15 2.77 2.70 3.06 2.13 2.18 -
P/RPS 1.05 1.08 0.91 1.24 4.74 2.81 2.80 -15.07%
P/EPS 8.49 10.53 10.25 13.54 -4.68 38.30 19.53 -12.95%
EY 11.79 9.50 9.76 7.39 -21.36 2.61 5.12 14.90%
DY 3.61 4.89 6.29 1.85 0.00 1.88 0.87 26.75%
P/NAPS 1.91 2.27 1.99 2.05 3.03 1.27 1.29 6.75%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 12/01/12 26/01/11 27/01/10 22/01/09 30/01/08 31/01/07 14/02/06 -
Price 2.96 3.25 2.88 2.59 3.20 2.22 2.16 -
P/RPS 1.02 1.12 0.95 1.19 4.96 2.93 2.77 -15.33%
P/EPS 8.23 10.86 10.65 12.99 -4.90 39.92 19.35 -13.27%
EY 12.14 9.20 9.39 7.70 -20.43 2.50 5.17 15.28%
DY 3.72 4.74 6.05 1.93 0.00 1.80 0.88 27.14%
P/NAPS 1.85 2.34 2.07 1.96 3.17 1.32 1.28 6.32%

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