[ATLAN] YoY TTM Result on 31-May-2006 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-May-2006 [#1]
Profit Trend
QoQ- 0.23%
YoY- 77.23%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 650,150 235,925 134,702 154,512 136,664 114,950 49,091 53.75%
PBT 71,623 13,765 -120,134 14,061 12,055 13,002 4,178 60.50%
Tax -13,203 -7,172 711 -990 -4,059 -4,216 -948 55.04%
NP 58,420 6,593 -119,423 13,071 7,996 8,786 3,230 61.94%
-
NP to SH 52,474 9,872 -119,423 14,171 7,996 8,786 3,230 59.07%
-
Tax Rate 18.43% 52.10% - 7.04% 33.67% 32.43% 22.69% -
Total Cost 591,730 229,332 254,125 141,441 128,668 106,164 45,861 53.08%
-
Net Worth 304,311 276,187 196,304 330,183 247,563 165,345 155,808 11.79%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div 28,008 - - 7,672 3,655 3,410 178 132.17%
Div Payout % 53.38% - - 54.14% 45.72% 38.82% 5.53% -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 304,311 276,187 196,304 330,183 247,563 165,345 155,808 11.79%
NOSH 235,900 228,253 196,304 193,089 193,409 141,320 119,852 11.93%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 8.99% 2.79% -88.66% 8.46% 5.85% 7.64% 6.58% -
ROE 17.24% 3.57% -60.84% 4.29% 3.23% 5.31% 2.07% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 275.60 103.36 68.62 80.02 70.66 81.34 40.96 37.36%
EPS 22.24 4.33 -60.84 7.34 4.13 6.22 2.69 42.15%
DPS 11.87 0.00 0.00 4.00 1.89 2.41 0.15 107.06%
NAPS 1.29 1.21 1.00 1.71 1.28 1.17 1.30 -0.12%
Adjusted Per Share Value based on latest NOSH - 193,089
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 256.32 93.01 53.11 60.92 53.88 45.32 19.35 53.76%
EPS 20.69 3.89 -47.08 5.59 3.15 3.46 1.27 59.15%
DPS 11.04 0.00 0.00 3.02 1.44 1.34 0.07 132.26%
NAPS 1.1997 1.0889 0.7739 1.3017 0.976 0.6519 0.6143 11.79%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 2.59 3.04 2.55 2.13 2.17 2.19 2.78 -
P/RPS 0.94 2.94 3.72 2.66 3.07 2.69 6.79 -28.05%
P/EPS 11.64 70.29 -4.19 29.02 52.49 35.23 103.16 -30.46%
EY 8.59 1.42 -23.86 3.45 1.91 2.84 0.97 43.78%
DY 4.58 0.00 0.00 1.88 0.87 1.10 0.05 112.17%
P/NAPS 2.01 2.51 2.55 1.25 1.70 1.87 2.14 -1.03%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/07/09 28/07/08 31/07/07 28/07/06 25/07/05 30/07/04 11/08/03 -
Price 2.77 2.98 3.10 2.27 2.25 2.27 2.50 -
P/RPS 1.01 2.88 4.52 2.84 3.18 2.79 6.10 -25.87%
P/EPS 12.45 68.90 -5.10 30.93 54.42 36.51 92.77 -28.42%
EY 8.03 1.45 -19.62 3.23 1.84 2.74 1.08 39.66%
DY 4.29 0.00 0.00 1.76 0.84 1.06 0.06 103.59%
P/NAPS 2.15 2.46 3.10 1.33 1.76 1.94 1.92 1.90%

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