[ATRIUM] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
29-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -4.42%
YoY- -11.97%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 33,004 33,004 22,961 19,661 19,652 19,652 18,779 45.68%
PBT 20,516 20,656 10,730 8,780 9,186 9,944 11,620 46.13%
Tax 0 0 -7,240 0 0 0 0 -
NP 20,516 20,656 3,490 8,780 9,186 9,944 11,620 46.13%
-
NP to SH 20,516 20,656 3,490 8,780 9,186 9,944 11,620 46.13%
-
Tax Rate 0.00% 0.00% 67.47% 0.00% 0.00% 0.00% 0.00% -
Total Cost 12,488 12,348 19,471 10,881 10,466 9,708 7,159 44.95%
-
Net Worth 263,250 262,248 261,634 191,378 208,952 182,530 182,628 27.63%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 16,370 16,370 13,566 8,612 9,938 6,820 9,865 40.20%
Div Payout % 79.79% 79.25% 388.73% 98.09% 108.20% 68.59% 84.90% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 263,250 262,248 261,634 191,378 208,952 182,530 182,628 27.63%
NOSH 204,625 204,625 204,625 204,625 146,161 121,801 121,801 41.36%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 62.16% 62.59% 15.20% 44.66% 46.74% 50.60% 61.88% -
ROE 7.79% 7.88% 1.33% 4.59% 4.40% 5.45% 6.36% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 16.13 16.13 11.22 13.39 13.45 16.13 15.42 3.04%
EPS 8.78 8.84 7.18 6.36 6.88 8.16 8.13 5.26%
DPS 8.00 8.00 6.63 5.87 6.80 5.60 8.10 -0.82%
NAPS 1.2865 1.2816 1.2786 1.3037 1.4296 1.4986 1.4994 -9.71%
Adjusted Per Share Value based on latest NOSH - 204,625
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 12.43 12.43 8.65 7.40 7.40 7.40 7.07 45.71%
EPS 7.73 7.78 1.31 3.31 3.46 3.74 4.38 46.09%
DPS 6.16 6.16 5.11 3.24 3.74 2.57 3.72 40.00%
NAPS 0.9913 0.9876 0.9853 0.7207 0.7869 0.6874 0.6877 27.63%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.03 0.92 1.04 1.04 1.17 1.11 1.11 -
P/RPS 6.39 5.70 9.27 7.76 8.70 6.88 7.20 -7.65%
P/EPS 10.27 9.11 60.98 17.39 18.62 13.60 11.64 -8.01%
EY 9.73 10.97 1.64 5.75 5.37 7.36 8.59 8.67%
DY 7.77 8.70 6.38 5.64 5.81 5.05 7.30 4.25%
P/NAPS 0.80 0.72 0.81 0.80 0.82 0.74 0.74 5.33%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 06/08/20 28/05/20 06/02/20 29/10/19 25/07/19 30/04/19 24/01/19 -
Price 1.04 1.01 1.03 1.06 1.19 1.16 1.12 -
P/RPS 6.45 6.26 9.18 7.91 8.85 7.19 7.26 -7.59%
P/EPS 10.37 10.01 60.39 17.72 18.93 14.21 11.74 -7.94%
EY 9.64 9.99 1.66 5.64 5.28 7.04 8.52 8.59%
DY 7.69 7.92 6.44 5.53 5.71 4.83 7.23 4.20%
P/NAPS 0.81 0.79 0.81 0.81 0.83 0.77 0.75 5.26%

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