[ATRIUM] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
17-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 63.64%
YoY- 43.54%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 16,308 16,228 16,200 14,134 14,078 14,078 14,080 10.25%
PBT 10,888 10,810 10,880 17,099 10,449 10,540 10,644 1.51%
Tax 0 0 0 0 0 0 0 -
NP 10,888 10,810 10,880 17,099 10,449 10,540 10,644 1.51%
-
NP to SH 10,888 10,810 10,880 17,099 10,449 10,540 10,644 1.51%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 5,420 5,418 5,320 -2,965 3,629 3,538 3,436 35.39%
-
Net Worth 137,367 137,281 134,602 134,538 127,975 127,782 127,582 5.03%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 10,718 10,718 10,718 2,594 10,400 10,466 10,449 1.70%
Div Payout % 98.44% 99.15% 98.52% 15.17% 99.53% 99.31% 98.17% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 137,367 137,281 134,602 134,538 127,975 127,782 127,582 5.03%
NOSH 121,801 121,801 121,801 121,787 121,881 121,709 121,506 0.16%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 66.76% 66.61% 67.16% 120.98% 74.22% 74.87% 75.60% -
ROE 7.93% 7.87% 8.08% 12.71% 8.17% 8.25% 8.34% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.39 13.32 13.30 11.61 11.55 11.57 11.59 10.07%
EPS 8.93 8.88 8.92 14.04 8.57 8.66 8.76 1.28%
DPS 8.80 8.80 8.80 2.13 8.53 8.60 8.60 1.54%
NAPS 1.1278 1.1271 1.1051 1.1047 1.05 1.0499 1.05 4.86%
Adjusted Per Share Value based on latest NOSH - 121,828
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.14 6.11 6.10 5.32 5.30 5.30 5.30 10.27%
EPS 4.10 4.07 4.10 6.44 3.93 3.97 4.01 1.48%
DPS 4.04 4.04 4.04 0.98 3.92 3.94 3.94 1.68%
NAPS 0.5173 0.517 0.5069 0.5066 0.4819 0.4812 0.4804 5.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.22 1.18 1.14 1.07 1.04 1.09 1.05 -
P/RPS 9.11 8.86 8.57 9.22 9.00 9.42 9.06 0.36%
P/EPS 13.65 13.30 12.76 7.62 12.13 12.59 11.99 9.00%
EY 7.33 7.52 7.84 13.12 8.24 7.94 8.34 -8.22%
DY 7.21 7.46 7.72 1.99 8.21 7.89 8.19 -8.12%
P/NAPS 1.08 1.05 1.03 0.97 0.99 1.04 1.00 5.24%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/10/12 19/07/12 24/04/12 17/01/12 27/10/11 26/07/11 25/04/11 -
Price 1.25 1.22 1.16 1.11 1.07 1.09 1.05 -
P/RPS 9.34 9.16 8.72 9.56 9.26 9.42 9.06 2.04%
P/EPS 13.98 13.75 12.99 7.91 12.48 12.59 11.99 10.74%
EY 7.15 7.27 7.70 12.65 8.01 7.94 8.34 -9.72%
DY 7.04 7.21 7.59 1.92 7.98 7.89 8.19 -9.57%
P/NAPS 1.11 1.08 1.05 1.00 1.02 1.04 1.00 7.18%

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