Highlights

[ATRIUM] QoQ Quarter Result on 2018-12-31 [#4]

Stock [ATRIUM]: ATRIUM REAL ESTATE INVESTMENT TRUST
Announcement Date 24-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     67.65%    YoY -     -63.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 4,919 4,913 4,913 4,900 5,004 4,478 4,397 7.76%
  QoQ % 0.12% 0.00% 0.27% -2.08% 11.75% 1.84% -
  Horiz. % 111.87% 111.74% 111.74% 111.44% 113.80% 101.84% 100.00%
PBT 1,991 2,108 2,486 4,141 2,470 2,543 2,466 -13.28%
  QoQ % -5.55% -15.21% -39.97% 67.65% -2.87% 3.12% -
  Horiz. % 80.74% 85.48% 100.81% 167.92% 100.16% 103.12% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 1,991 2,108 2,486 4,141 2,470 2,543 2,466 -13.28%
  QoQ % -5.55% -15.21% -39.97% 67.65% -2.87% 3.12% -
  Horiz. % 80.74% 85.48% 100.81% 167.92% 100.16% 103.12% 100.00%
NP to SH 1,991 2,108 2,486 4,141 2,470 2,543 2,466 -13.28%
  QoQ % -5.55% -15.21% -39.97% 67.65% -2.87% 3.12% -
  Horiz. % 80.74% 85.48% 100.81% 167.92% 100.16% 103.12% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 2,928 2,805 2,427 759 2,534 1,935 1,931 31.95%
  QoQ % 4.39% 15.57% 219.76% -70.05% 30.96% 0.21% -
  Horiz. % 151.63% 145.26% 125.69% 39.31% 131.23% 100.21% 100.00%
Net Worth 191,378 208,952 182,530 182,628 180,923 180,886 180,777 3.87%
  QoQ % -8.41% 14.47% -0.05% 0.94% 0.02% 0.06% -
  Horiz. % 105.86% 115.59% 100.97% 101.02% 100.08% 100.06% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 1,467 2,923 1,705 2,557 2,436 2,436 2,436 -28.63%
  QoQ % -49.78% 71.43% -33.33% 5.00% 0.00% 0.00% -
  Horiz. % 60.26% 120.00% 70.00% 105.00% 100.00% 100.00% 100.00%
Div Payout % 73.73 % 138.67 % 68.59 % 61.77 % 98.62 % 95.79 % 98.78 % -17.70%
  QoQ % -46.83% 102.17% 11.04% -37.37% 2.95% -3.03% -
  Horiz. % 74.64% 140.38% 69.44% 62.53% 99.84% 96.97% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 191,378 208,952 182,530 182,628 180,923 180,886 180,777 3.87%
  QoQ % -8.41% 14.47% -0.05% 0.94% 0.02% 0.06% -
  Horiz. % 105.86% 115.59% 100.97% 101.02% 100.08% 100.06% 100.00%
NOSH 146,796 146,161 121,801 121,801 121,801 121,801 121,801 13.24%
  QoQ % 0.43% 20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.52% 120.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 40.48 % 42.91 % 50.60 % 84.51 % 49.36 % 56.79 % 56.08 % -19.52%
  QoQ % -5.66% -15.20% -40.13% 71.21% -13.08% 1.27% -
  Horiz. % 72.18% 76.52% 90.23% 150.70% 88.02% 101.27% 100.00%
ROE 1.04 % 1.01 % 1.36 % 2.27 % 1.37 % 1.41 % 1.36 % -16.36%
  QoQ % 2.97% -25.74% -40.09% 65.69% -2.84% 3.68% -
  Horiz. % 76.47% 74.26% 100.00% 166.91% 100.74% 103.68% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.35 3.36 4.03 4.02 4.11 3.68 3.61 -4.86%
  QoQ % -0.30% -16.63% 0.25% -2.19% 11.68% 1.94% -
  Horiz. % 92.80% 93.07% 111.63% 111.36% 113.85% 101.94% 100.00%
EPS 1.36 1.45 2.04 1.98 2.03 2.09 2.02 -23.16%
  QoQ % -6.21% -28.92% 3.03% -2.46% -2.87% 3.47% -
  Horiz. % 67.33% 71.78% 100.99% 98.02% 100.50% 103.47% 100.00%
DPS 1.00 2.00 1.40 2.10 2.00 2.00 2.00 -36.98%
  QoQ % -50.00% 42.86% -33.33% 5.00% 0.00% 0.00% -
  Horiz. % 50.00% 100.00% 70.00% 105.00% 100.00% 100.00% 100.00%
NAPS 1.3037 1.4296 1.4986 1.4994 1.4854 1.4851 1.4842 -8.27%
  QoQ % -8.81% -4.60% -0.05% 0.94% 0.02% 0.06% -
  Horiz. % 87.84% 96.32% 100.97% 101.02% 100.08% 100.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 204,625
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.40 2.40 2.40 2.39 2.45 2.19 2.15 7.60%
  QoQ % 0.00% 0.00% 0.42% -2.45% 11.87% 1.86% -
  Horiz. % 111.63% 111.63% 111.63% 111.16% 113.95% 101.86% 100.00%
EPS 0.97 1.03 1.21 2.02 1.21 1.24 1.21 -13.69%
  QoQ % -5.83% -14.88% -40.10% 66.94% -2.42% 2.48% -
  Horiz. % 80.17% 85.12% 100.00% 166.94% 100.00% 102.48% 100.00%
DPS 0.72 1.43 0.83 1.25 1.19 1.19 1.19 -28.44%
  QoQ % -49.65% 72.29% -33.60% 5.04% 0.00% 0.00% -
  Horiz. % 60.50% 120.17% 69.75% 105.04% 100.00% 100.00% 100.00%
NAPS 0.9353 1.0211 0.8920 0.8925 0.8842 0.8840 0.8835 3.87%
  QoQ % -8.40% 14.47% -0.06% 0.94% 0.02% 0.06% -
  Horiz. % 105.86% 115.57% 100.96% 101.02% 100.08% 100.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.0400 1.1700 1.1100 1.1100 1.1400 1.0700 1.1000 -
P/RPS 31.04 34.81 27.52 27.59 27.75 29.10 30.47 1.24%
  QoQ % -10.83% 26.49% -0.25% -0.58% -4.64% -4.50% -
  Horiz. % 101.87% 114.24% 90.32% 90.55% 91.07% 95.50% 100.00%
P/EPS 76.68 81.12 54.38 32.65 56.22 51.25 54.33 25.80%
  QoQ % -5.47% 49.17% 66.55% -41.92% 9.70% -5.67% -
  Horiz. % 141.14% 149.31% 100.09% 60.10% 103.48% 94.33% 100.00%
EY 1.30 1.23 1.84 3.06 1.78 1.95 1.84 -20.66%
  QoQ % 5.69% -33.15% -39.87% 71.91% -8.72% 5.98% -
  Horiz. % 70.65% 66.85% 100.00% 166.30% 96.74% 105.98% 100.00%
DY 0.96 1.71 1.26 1.89 1.75 1.87 1.82 -34.69%
  QoQ % -43.86% 35.71% -33.33% 8.00% -6.42% 2.75% -
  Horiz. % 52.75% 93.96% 69.23% 103.85% 96.15% 102.75% 100.00%
P/NAPS 0.80 0.82 0.74 0.74 0.77 0.72 0.74 5.33%
  QoQ % -2.44% 10.81% 0.00% -3.90% 6.94% -2.70% -
  Horiz. % 108.11% 110.81% 100.00% 100.00% 104.05% 97.30% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/10/19 25/07/19 30/04/19 24/01/19 25/10/18 25/07/18 26/04/18 -
Price 1.0600 1.1900 1.1600 1.1200 1.1100 1.1000 1.0800 -
P/RPS 31.63 35.40 28.76 27.84 27.02 29.92 29.92 3.77%
  QoQ % -10.65% 23.09% 3.30% 3.03% -9.69% 0.00% -
  Horiz. % 105.72% 118.32% 96.12% 93.05% 90.31% 100.00% 100.00%
P/EPS 78.15 82.51 56.83 32.94 54.74 52.69 53.34 28.97%
  QoQ % -5.28% 45.19% 72.53% -39.82% 3.89% -1.22% -
  Horiz. % 146.51% 154.69% 106.54% 61.75% 102.62% 98.78% 100.00%
EY 1.28 1.21 1.76 3.04 1.83 1.90 1.87 -22.31%
  QoQ % 5.79% -31.25% -42.11% 66.12% -3.68% 1.60% -
  Horiz. % 68.45% 64.71% 94.12% 162.57% 97.86% 101.60% 100.00%
DY 0.94 1.68 1.21 1.87 1.80 1.82 1.85 -36.30%
  QoQ % -44.05% 38.84% -35.29% 3.89% -1.10% -1.62% -
  Horiz. % 50.81% 90.81% 65.41% 101.08% 97.30% 98.38% 100.00%
P/NAPS 0.81 0.83 0.77 0.75 0.75 0.74 0.73 7.17%
  QoQ % -2.41% 7.79% 2.67% 0.00% 1.35% 1.37% -
  Horiz. % 110.96% 113.70% 105.48% 102.74% 102.74% 101.37% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

392  304  527  750 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.365+0.065 
 XOX 0.050.00 
 SAPNRG 0.240.00 
 MYEG 1.23-0.01 
 FPGROUP 0.96+0.01 
 MTOUCHE 0.195+0.01 
 ARMADA 0.39+0.005 
 ICON 0.120.00 
 BINACOM 0.55+0.055 
 ASB 0.165+0.02 
Partners & Brokers