[ATLAN] YoY TTM Result on 31-Aug-2010 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-Aug-2010 [#2]
Profit Trend
QoQ- -16.84%
YoY- 55.45%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 764,244 751,030 743,083 729,081 649,306 369,942 125,984 35.01%
PBT 284,840 79,648 140,548 110,219 73,820 50,093 -129,486 -
Tax -47,365 -25,309 -33,724 -12,054 -13,740 -10,319 1,002 -
NP 237,475 54,339 106,824 98,165 60,080 39,774 -128,484 -
-
NP to SH 202,218 39,480 91,396 78,487 50,490 43,111 -128,484 -
-
Tax Rate 16.63% 31.78% 23.99% 10.94% 18.61% 20.60% - -
Total Cost 526,769 696,691 636,259 630,916 589,226 330,168 254,468 12.87%
-
Net Worth 504,763 390,620 402,763 352,759 203,194 313,702 195,535 17.10%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 50,730 80,898 40,317 46,024 30,040 - - -
Div Payout % 25.09% 204.91% 44.11% 58.64% 59.50% - - -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 504,763 390,620 402,763 352,759 203,194 313,702 195,535 17.10%
NOSH 253,650 253,650 251,727 251,971 203,194 230,663 193,600 4.60%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 31.07% 7.24% 14.38% 13.46% 9.25% 10.75% -101.98% -
ROE 40.06% 10.11% 22.69% 22.25% 24.85% 13.74% -65.71% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 301.30 296.09 295.19 289.35 319.55 160.38 65.07 29.07%
EPS 79.72 15.56 36.31 31.15 24.85 18.69 -66.37 -
DPS 20.00 32.00 16.00 18.27 14.78 0.00 0.00 -
NAPS 1.99 1.54 1.60 1.40 1.00 1.36 1.01 11.95%
Adjusted Per Share Value based on latest NOSH - 251,971
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 301.30 296.09 292.96 287.44 255.99 145.85 49.67 35.00%
EPS 79.72 15.56 36.03 30.94 19.91 17.00 -50.65 -
DPS 20.00 32.00 15.90 18.14 11.84 0.00 0.00 -
NAPS 1.99 1.54 1.5879 1.3907 0.8011 1.2368 0.7709 17.10%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 4.77 4.45 3.18 3.18 2.82 2.95 2.98 -
P/RPS 1.58 1.50 1.08 1.10 0.88 1.84 4.58 -16.24%
P/EPS 5.98 28.59 8.76 10.21 11.35 15.78 -4.49 -
EY 16.71 3.50 11.42 9.80 8.81 6.34 -22.27 -
DY 4.19 7.19 5.03 5.74 5.24 0.00 0.00 -
P/NAPS 2.40 2.89 1.99 2.27 2.82 2.17 2.95 -3.37%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 16/10/13 08/10/12 13/10/11 27/10/10 28/10/09 30/10/08 31/10/07 -
Price 5.05 4.43 3.00 3.19 2.90 2.58 3.22 -
P/RPS 1.68 1.50 1.02 1.10 0.91 1.61 4.95 -16.46%
P/EPS 6.33 28.46 8.26 10.24 11.67 13.80 -4.85 -
EY 15.79 3.51 12.10 9.76 8.57 7.24 -20.61 -
DY 3.96 7.22 5.33 5.73 5.10 0.00 0.00 -
P/NAPS 2.54 2.88 1.88 2.28 2.90 1.90 3.19 -3.72%

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