[ATLAN] YoY TTM Result on 30-Nov-2010 [#3]

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
TTM Result
Revenue	768,369	772,925	733,029	734,073	669,176	502,379	127,776	34.81%
YoY %	-0.59%	5.44%	-0.14%	9.70%	33.20%	293.17%	-	-
Horiz. %	601.34%	604.91%	573.68%	574.50%	523.71%	393.17%	100.00%	-
PBT	281,400	110,646	138,355	108,880	85,435	59,010	-130,666	-
YoY %	154.32%	-20.03%	27.07%	27.44%	44.78%	145.16%	-	-
Horiz. %	-215.36%	-84.68%	-105.88%	-83.33%	-65.38%	-45.16%	100.00%	-
Tax	-44,172	-28,798	-33,115	-14,458	-14,052	-13,535	1,293	-
YoY %	-53.39%	13.04%	-129.04%	-2.89%	-3.82%	-1,146.79%	-	-
Horiz. %	-3,416.24%	-2,227.22%	-2,561.10%	-1,118.17%	-1,086.77%	-1,046.79%	100.00%	-
NP	237,228	81,848	105,240	94,422	71,383	45,475	-129,373	-
YoY %	189.84%	-22.23%	11.46%	32.28%	56.97%	135.15%	-	-
Horiz. %	-183.37%	-63.27%	-81.35%	-72.98%	-55.18%	-35.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	202,303	66,662	90,480	75,380	59,426	46,055	-129,373	-
YoY %	203.48%	-26.32%	20.03%	26.85%	29.03%	135.60%	-	-
Horiz. %	-156.37%	-51.53%	-69.94%	-58.27%	-45.93%	-35.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.70%	26.03%	23.93%	13.28%	16.45%	22.94%	-	-
YoY %	-39.68%	8.78%	80.20%	-19.27%	-28.29%	0.00%	-	-
Horiz. %	68.44%	113.47%	104.32%	57.89%	71.71%	100.00%	-	-
Total Cost	531,141	691,077	627,789	639,651	597,793	456,904	257,149	12.83%
YoY %	-23.14%	10.08%	-1.85%	7.00%	30.84%	77.68%	-	-
Horiz. %	206.55%	268.75%	244.13%	248.75%	232.47%	177.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	476,861	395,693	402,755	350,264	305,577	304,848	199,895	15.57%
YoY %	20.51%	-1.75%	14.99%	14.62%	0.24%	52.50%	-	-
Horiz. %	238.56%	197.95%	201.48%	175.22%	152.87%	152.50%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Dividend
Div	114,142	80,898	27,718	38,838	38,279	11,547	-	-
YoY %	41.09%	191.86%	-28.63%	1.46%	231.51%	0.00%	-	-
Horiz. %	988.50%	700.60%	240.05%	336.35%	331.51%	100.00%	-	-
Div Payout %	56.42%	121.36%	30.63%	51.52%	64.41%	25.07%	-	-
YoY %	-53.51%	296.21%	-40.55%	-20.01%	156.92%	0.00%	-	-
Horiz. %	225.05%	484.08%	122.18%	205.50%	256.92%	100.00%	-	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Equity
Net Worth	476,861	395,693	402,755	350,264	305,577	304,848	199,895	15.57%
YoY %	20.51%	-1.75%	14.99%	14.62%	0.24%	52.50%	-	-
Horiz. %	238.56%	197.95%	201.48%	175.22%	152.87%	152.50%	100.00%	-
NOSH	253,650	253,650	251,722	251,989	219,839	230,945	197,916	4.21%
YoY %	0.00%	0.77%	-0.11%	14.62%	-4.81%	16.69%	-	-
Horiz. %	128.16%	128.16%	127.19%	127.32%	111.08%	116.69%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Ratio Analysis
NP Margin	30.87%	10.59%	14.36%	12.86%	10.67%	9.05%	-101.25%	-
YoY %	191.50%	-26.25%	11.66%	20.52%	17.90%	108.94%	-	-
Horiz. %	-30.49%	-10.46%	-14.18%	-12.70%	-10.54%	-8.94%	100.00%	-
ROE	42.42%	16.85%	22.47%	21.52%	19.45%	15.11%	-64.72%	-
YoY %	151.75%	-25.01%	4.41%	10.64%	28.72%	123.35%	-	-
Horiz. %	-65.54%	-26.04%	-34.72%	-33.25%	-30.05%	-23.35%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Per Share
RPS	302.92	304.72	291.21	291.31	304.39	217.53	64.56	29.35%
YoY %	-0.59%	4.64%	-0.03%	-4.30%	39.93%	236.94%	-	-
Horiz. %	469.21%	472.00%	451.07%	451.22%	471.48%	336.94%	100.00%	-
EPS	79.76	26.28	35.94	29.91	27.03	19.94	-65.37	-
YoY %	203.50%	-26.88%	20.16%	10.65%	35.56%	130.50%	-	-
Horiz. %	-122.01%	-40.20%	-54.98%	-45.75%	-41.35%	-30.50%	100.00%	-
DPS	45.00	32.00	11.00	15.41	17.41	5.00	0.00	-
YoY %	40.62%	190.91%	-28.62%	-11.49%	248.20%	0.00%	-	-
Horiz. %	900.00%	640.00%	220.00%	308.20%	348.20%	100.00%	-	-
NAPS	1.88	1.56	1.60	1.39	1.39	1.32	1.01	10.90%
YoY %	20.51%	-2.50%	15.11%	0.00%	5.30%	30.69%	-	-
Horiz. %	186.14%	154.46%	158.42%	137.62%	137.62%	130.69%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Adjusted Per Share Value based on latest NOSH - 251,989
RPS	302.92	304.72	288.99	289.40	263.82	198.06	50.37	34.81%
YoY %	-0.59%	5.44%	-0.14%	9.70%	33.20%	293.21%	-	-
Horiz. %	601.39%	604.96%	573.73%	574.55%	523.76%	393.21%	100.00%	-
EPS	79.76	26.28	35.67	29.72	23.43	18.16	-51.00	-
YoY %	203.50%	-26.32%	20.02%	26.85%	29.02%	135.61%	-	-
Horiz. %	-156.39%	-51.53%	-69.94%	-58.27%	-45.94%	-35.61%	100.00%	-
DPS	45.00	32.00	10.93	15.31	15.09	4.55	0.00	-
YoY %	40.62%	192.77%	-28.61%	1.46%	231.65%	0.00%	-	-
Horiz. %	989.01%	703.30%	240.22%	336.48%	331.65%	100.00%	-	-
NAPS	1.88	1.56	1.5878	1.3809	1.2047	1.2018	0.7881	15.57%
YoY %	20.51%	-1.75%	14.98%	14.63%	0.24%	52.49%	-	-
Horiz. %	238.55%	197.94%	201.47%	175.22%	152.86%	152.49%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	-
Price	4.69	4.60	3.05	3.15	2.77	2.70	3.06	-
P/RPS	1.55	1.51	1.05	1.08	0.91	1.24	4.74	-16.98%
YoY %	2.65%	43.81%	-2.78%	18.68%	-26.61%	-73.84%	-	-
Horiz. %	32.70%	31.86%	22.15%	22.78%	19.20%	26.16%	100.00%	-
P/EPS	5.88	17.50	8.49	10.53	10.25	13.54	-4.68	-
YoY %	-66.40%	106.12%	-19.37%	2.73%	-24.30%	389.32%	-	-
Horiz. %	-125.64%	-373.93%	-181.41%	-225.00%	-219.02%	-289.32%	100.00%	-
EY	17.01	5.71	11.79	9.50	9.76	7.39	-21.36	-
YoY %	197.90%	-51.57%	24.11%	-2.66%	32.07%	134.60%	-	-
Horiz. %	-79.63%	-26.73%	-55.20%	-44.48%	-45.69%	-34.60%	100.00%	-
DY	9.59	6.96	3.61	4.89	6.29	1.85	0.00	-
YoY %	37.79%	92.80%	-26.18%	-22.26%	240.00%	0.00%	-	-
Horiz. %	518.38%	376.22%	195.14%	264.32%	340.00%	100.00%	-	-
P/NAPS	2.49	2.95	1.91	2.27	1.99	2.05	3.03	-3.21%
YoY %	-15.59%	54.45%	-15.86%	14.07%	-2.93%	-32.34%	-	-
Horiz. %	82.18%	97.36%	63.04%	74.92%	65.68%	67.66%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Announcement Date
Date	15/01/14	15/01/13	12/01/12	26/01/11	27/01/10	22/01/09	30/01/08	-
Price	4.70	4.60	2.96	3.25	2.88	2.59	3.20	-
P/RPS	1.55	1.51	1.02	1.12	0.95	1.19	4.96	-17.60%
YoY %	2.65%	48.04%	-8.93%	17.89%	-20.17%	-76.01%	-	-
Horiz. %	31.25%	30.44%	20.56%	22.58%	19.15%	23.99%	100.00%	-
P/EPS	5.89	17.50	8.23	10.86	10.65	12.99	-4.90	-
YoY %	-66.34%	112.64%	-24.22%	1.97%	-18.01%	365.10%	-	-
Horiz. %	-120.20%	-357.14%	-167.96%	-221.63%	-217.35%	-265.10%	100.00%	-
EY	16.97	5.71	12.14	9.20	9.39	7.70	-20.43	-
YoY %	197.20%	-52.97%	31.96%	-2.02%	21.95%	137.69%	-	-
Horiz. %	-83.06%	-27.95%	-59.42%	-45.03%	-45.96%	-37.69%	100.00%	-
DY	9.57	6.96	3.72	4.74	6.05	1.93	0.00	-
YoY %	37.50%	87.10%	-21.52%	-21.65%	213.47%	0.00%	-	-
Horiz. %	495.85%	360.62%	192.75%	245.60%	313.47%	100.00%	-	-
P/NAPS	2.50	2.95	1.85	2.34	2.07	1.96	3.17	-3.87%
YoY %	-15.25%	59.46%	-20.94%	13.04%	5.61%	-38.17%	-	-
Horiz. %	78.86%	93.06%	58.36%	73.82%	65.30%	61.83%	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