[ATLAN] YoY TTM Result on 31-Aug-2008 [#2]

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
TTM Result
Revenue	743,083	729,081	649,306	369,942	125,984	154,916	146,331	31.08%
YoY %	1.92%	12.29%	75.52%	193.64%	-18.68%	5.87%	-	-
Horiz. %	507.81%	498.24%	443.72%	252.81%	86.10%	105.87%	100.00%	-
PBT	140,548	110,219	73,820	50,093	-129,486	12,841	21,836	36.36%
YoY %	27.52%	49.31%	47.37%	138.69%	-1,108.38%	-41.19%	-	-
Horiz. %	643.65%	504.76%	338.07%	229.41%	-592.99%	58.81%	100.00%	-
Tax	-33,724	-12,054	-13,740	-10,319	1,002	-1,355	-3,702	44.49%
YoY %	-179.77%	12.27%	-33.15%	-1,129.84%	173.95%	63.40%	-	-
Horiz. %	910.97%	325.61%	371.15%	278.74%	-27.07%	36.60%	100.00%	-
NP	106,824	98,165	60,080	39,774	-128,484	11,486	18,134	34.37%
YoY %	8.82%	63.39%	51.05%	130.96%	-1,218.61%	-36.66%	-	-
Horiz. %	589.08%	541.33%	331.31%	219.33%	-708.53%	63.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	91,396	78,487	50,490	43,111	-128,484	15,443	15,277	34.71%
YoY %	16.45%	55.45%	17.12%	133.55%	-931.99%	1.09%	-	-
Horiz. %	598.26%	513.76%	330.50%	282.20%	-841.03%	101.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.99%	10.94%	18.61%	20.60%	-	10.55%	16.95%	-
YoY %	119.29%	-41.21%	-9.66%	0.00%	-	-37.76%	-	-
Horiz. %	141.53%	64.54%	109.79%	121.53%	-	62.24%	100.00%	-
Total Cost	636,259	630,916	589,226	330,168	254,468	143,430	128,197	30.58%
YoY %	0.85%	7.08%	78.46%	29.75%	77.42%	11.88%	-	-
Horiz. %	496.31%	492.15%	459.63%	257.55%	198.50%	111.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	402,763	352,759	203,194	313,702	195,535	329,736	248,768	8.35%
YoY %	14.18%	73.61%	-35.23%	60.43%	-40.70%	32.55%	-	-
Horiz. %	161.90%	141.80%	81.68%	126.10%	78.60%	132.55%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Dividend
Div	40,317	46,024	30,040	-	-	7,672	3,655	49.17%
YoY %	-12.40%	53.21%	0.00%	-	-	109.90%	-	-
Horiz. %	1,103.06%	1,259.21%	821.89%	-	-	209.90%	100.00%	-
Div Payout %	44.11%	58.64%	59.50%	-	-	49.68%	23.93%	-
YoY %	-24.78%	-1.45%	0.00%	-	-	107.61%	-	-
Horiz. %	184.33%	245.05%	248.64%	-	-	207.61%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Equity
Net Worth	402,763	352,759	203,194	313,702	195,535	329,736	248,768	8.35%
YoY %	14.18%	73.61%	-35.23%	60.43%	-40.70%	32.55%	-	-
Horiz. %	161.90%	141.80%	81.68%	126.10%	78.60%	132.55%	100.00%	-
NOSH	251,727	251,971	203,194	230,663	193,600	192,828	192,843	4.53%
YoY %	-0.10%	24.01%	-11.91%	19.14%	0.40%	-0.01%	-	-
Horiz. %	130.53%	130.66%	105.37%	119.61%	100.39%	99.99%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Ratio Analysis
NP Margin	14.38%	13.46%	9.25%	10.75%	-101.98%	7.41%	12.39%	-
YoY %	6.84%	45.51%	-13.95%	110.54%	-1,476.25%	-40.19%	-	-
Horiz. %	116.06%	108.64%	74.66%	86.76%	-823.08%	59.81%	100.00%	-
ROE	22.69%	22.25%	24.85%	13.74%	-65.71%	4.68%	6.14%	-
YoY %	1.98%	-10.46%	80.86%	120.91%	-1,504.06%	-23.78%	-	-
Horiz. %	369.54%	362.38%	404.72%	223.78%	-1,070.20%	76.22%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Per Share
RPS	295.19	289.35	319.55	160.38	65.07	80.34	75.88	25.39%
YoY %	2.02%	-9.45%	99.25%	146.47%	-19.01%	5.88%	-	-
Horiz. %	389.02%	381.33%	421.13%	211.36%	85.75%	105.88%	100.00%	-
EPS	36.31	31.15	24.85	18.69	-66.37	8.01	7.92	28.87%
YoY %	16.57%	25.35%	32.96%	128.16%	-928.59%	1.14%	-	-
Horiz. %	458.46%	393.31%	313.76%	235.98%	-838.01%	101.14%	100.00%	-
DPS	16.00	18.27	14.78	0.00	0.00	4.00	1.90	42.61%
YoY %	-12.42%	23.61%	0.00%	0.00%	0.00%	110.53%	-	-
Horiz. %	842.11%	961.58%	777.89%	0.00%	0.00%	210.53%	100.00%	-
NAPS	1.60	1.40	1.00	1.36	1.01	1.71	1.29	3.65%
YoY %	14.29%	40.00%	-26.47%	34.65%	-40.94%	32.56%	-	-
Horiz. %	124.03%	108.53%	77.52%	105.43%	78.29%	132.56%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Adjusted Per Share Value based on latest NOSH - 230,663
RPS	292.96	287.44	255.99	145.85	49.67	61.07	57.69	31.08%
YoY %	1.92%	12.29%	75.52%	193.64%	-18.67%	5.86%	-	-
Horiz. %	507.82%	498.25%	443.73%	252.82%	86.10%	105.86%	100.00%	-
EPS	36.03	30.94	19.91	17.00	-50.65	6.09	6.02	34.72%
YoY %	16.45%	55.40%	17.12%	133.56%	-931.69%	1.16%	-	-
Horiz. %	598.50%	513.95%	330.73%	282.39%	-841.36%	101.16%	100.00%	-
DPS	15.90	18.14	11.84	0.00	0.00	3.02	1.44	49.19%
YoY %	-12.35%	53.21%	0.00%	0.00%	0.00%	109.72%	-	-
Horiz. %	1,104.17%	1,259.72%	822.22%	0.00%	0.00%	209.72%	100.00%	-
NAPS	1.5879	1.3907	0.8011	1.2368	0.7709	1.30	0.9808	8.35%
YoY %	14.18%	73.60%	-35.23%	60.44%	-40.70%	32.54%	-	-
Horiz. %	161.90%	141.79%	81.68%	126.10%	78.60%	132.54%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/08/11	30/08/10	28/08/09	29/08/08	31/08/07	30/08/06	30/08/05	-
Price	3.18	3.18	2.82	2.95	2.98	2.15	2.19	-
P/RPS	1.08	1.10	0.88	1.84	4.58	2.68	2.89	-15.12%
YoY %	-1.82%	25.00%	-52.17%	-59.83%	70.90%	-7.27%	-	-
Horiz. %	37.37%	38.06%	30.45%	63.67%	158.48%	92.73%	100.00%	-
P/EPS	8.76	10.21	11.35	15.78	-4.49	26.85	27.64	-17.42%
YoY %	-14.20%	-10.04%	-28.07%	451.45%	-116.72%	-2.86%	-	-
Horiz. %	31.69%	36.94%	41.06%	57.09%	-16.24%	97.14%	100.00%	-
EY	11.42	9.80	8.81	6.34	-22.27	3.72	3.62	21.09%
YoY %	16.53%	11.24%	38.96%	128.47%	-698.66%	2.76%	-	-
Horiz. %	315.47%	270.72%	243.37%	175.14%	-615.19%	102.76%	100.00%	-
DY	5.03	5.74	5.24	0.00	0.00	1.86	0.87	33.95%
YoY %	-12.37%	9.54%	0.00%	0.00%	0.00%	113.79%	-	-
Horiz. %	578.16%	659.77%	602.30%	0.00%	0.00%	213.79%	100.00%	-
P/NAPS	1.99	2.27	2.82	2.17	2.95	1.26	1.70	2.65%
YoY %	-12.33%	-19.50%	29.95%	-26.44%	134.13%	-25.88%	-	-
Horiz. %	117.06%	133.53%	165.88%	127.65%	173.53%	74.12%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Price Multiplier on Announcement Date
Date	13/10/11	27/10/10	28/10/09	30/10/08	31/10/07	30/10/06	24/10/05	-
Price	3.00	3.19	2.90	2.58	3.22	2.13	2.18	-
P/RPS	1.02	1.10	0.91	1.61	4.95	2.65	2.87	-15.83%
YoY %	-7.27%	20.88%	-43.48%	-67.47%	86.79%	-7.67%	-	-
Horiz. %	35.54%	38.33%	31.71%	56.10%	172.47%	92.33%	100.00%	-
P/EPS	8.26	10.24	11.67	13.80	-4.85	26.60	27.52	-18.16%
YoY %	-19.34%	-12.25%	-15.43%	384.54%	-118.23%	-3.34%	-	-
Horiz. %	30.01%	37.21%	42.41%	50.15%	-17.62%	96.66%	100.00%	-
EY	12.10	9.76	8.57	7.24	-20.61	3.76	3.63	22.20%
YoY %	23.98%	13.89%	18.37%	135.13%	-648.14%	3.58%	-	-
Horiz. %	333.33%	268.87%	236.09%	199.45%	-567.77%	103.58%	100.00%	-
DY	5.33	5.73	5.10	0.00	0.00	1.88	0.87	35.25%
YoY %	-6.98%	12.35%	0.00%	0.00%	0.00%	116.09%	-	-
Horiz. %	612.64%	658.62%	586.21%	0.00%	0.00%	216.09%	100.00%	-
P/NAPS	1.88	2.28	2.90	1.90	3.19	1.25	1.69	1.79%
YoY %	-17.54%	-21.38%	52.63%	-40.44%	155.20%	-26.04%	-	-
Horiz. %	111.24%	134.91%	171.60%	112.43%	188.76%	73.96%	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