[ATLAN] YoY TTM Result on 31-Aug-2006 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-Aug-2006 [#2]
Profit Trend
QoQ- 8.98%
YoY- 1.09%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 649,306 369,942 125,984 154,916 146,331 116,398 63,955 47.09%
PBT 73,820 50,093 -129,486 12,841 21,836 11,223 5,684 53.25%
Tax -13,740 -10,319 1,002 -1,355 -3,702 -3,926 -1,350 47.15%
NP 60,080 39,774 -128,484 11,486 18,134 7,297 4,334 54.92%
-
NP to SH 50,490 43,111 -128,484 15,443 15,277 7,297 4,334 50.50%
-
Tax Rate 18.61% 20.60% - 10.55% 16.95% 34.98% 23.75% -
Total Cost 589,226 330,168 254,468 143,430 128,197 109,101 59,621 46.44%
-
Net Worth 203,194 313,702 195,535 329,736 248,768 184,228 181,467 1.90%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div 30,040 - - 7,672 3,655 3,410 1,596 63.02%
Div Payout % 59.50% - - 49.68% 23.93% 46.74% 36.83% -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 203,194 313,702 195,535 329,736 248,768 184,228 181,467 1.90%
NOSH 203,194 230,663 193,600 192,828 192,843 157,460 141,771 6.17%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 9.25% 10.75% -101.98% 7.41% 12.39% 6.27% 6.78% -
ROE 24.85% 13.74% -65.71% 4.68% 6.14% 3.96% 2.39% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 319.55 160.38 65.07 80.34 75.88 73.92 45.11 38.54%
EPS 24.85 18.69 -66.37 8.01 7.92 4.63 3.06 41.73%
DPS 14.78 0.00 0.00 4.00 1.90 2.17 1.13 53.43%
NAPS 1.00 1.36 1.01 1.71 1.29 1.17 1.28 -4.02%
Adjusted Per Share Value based on latest NOSH - 192,828
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 255.99 145.85 49.67 61.07 57.69 45.89 25.21 47.10%
EPS 19.91 17.00 -50.65 6.09 6.02 2.88 1.71 50.49%
DPS 11.84 0.00 0.00 3.02 1.44 1.34 0.63 62.98%
NAPS 0.8011 1.2368 0.7709 1.30 0.9808 0.7263 0.7154 1.90%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 -
Price 2.82 2.95 2.98 2.15 2.19 2.29 2.28 -
P/RPS 0.88 1.84 4.58 2.68 2.89 3.10 5.05 -25.24%
P/EPS 11.35 15.78 -4.49 26.85 27.64 49.42 74.58 -26.91%
EY 8.81 6.34 -22.27 3.72 3.62 2.02 1.34 36.83%
DY 5.24 0.00 0.00 1.86 0.87 0.95 0.49 48.37%
P/NAPS 2.82 2.17 2.95 1.26 1.70 1.96 1.78 7.96%
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/10/09 30/10/08 31/10/07 30/10/06 24/10/05 29/10/04 31/10/03 -
Price 2.90 2.58 3.22 2.13 2.18 2.28 2.98 -
P/RPS 0.91 1.61 4.95 2.65 2.87 3.08 6.61 -28.12%
P/EPS 11.67 13.80 -4.85 26.60 27.52 49.20 97.48 -29.77%
EY 8.57 7.24 -20.61 3.76 3.63 2.03 1.03 42.30%
DY 5.10 0.00 0.00 1.88 0.87 0.95 0.38 54.09%
P/NAPS 2.90 1.90 3.19 1.25 1.69 1.95 2.33 3.71%

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