[ATRIUM] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock

[ATRIUM] ATRIUM REITS

Announcement Date

27-Apr-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 22.12%

YoY- 27.06%

Quarter Report

ATRIUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	14,170	14,209	14,178	14,156	12,984	12,593	11,810	12.87%
YoY %	-0.27%	0.22%	0.16%	9.03%	3.10%	6.63%	-	-
Horiz. %	119.98%	120.31%	120.05%	119.86%	109.94%	106.63%	100.00%	-
PBT	11,912	10,517	10,370	10,500	8,598	7,862	6,160	55.02%
YoY %	13.26%	1.42%	-1.24%	22.12%	9.36%	27.63%	-	-
Horiz. %	193.38%	170.73%	168.34%	170.45%	139.58%	127.63%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	11,912	10,517	10,370	10,500	8,598	7,862	6,160	55.02%
YoY %	13.26%	1.42%	-1.24%	22.12%	9.36%	27.63%	-	-
Horiz. %	193.38%	170.73%	168.34%	170.45%	139.58%	127.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,912	10,517	10,370	10,500	8,598	7,862	6,160	55.02%
YoY %	13.26%	1.42%	-1.24%	22.12%	9.36%	27.63%	-	-
Horiz. %	193.38%	170.73%	168.34%	170.45%	139.58%	127.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	2,258	3,692	3,808	3,656	4,386	4,730	5,650	-45.65%
YoY %	-38.84%	-3.05%	4.16%	-16.64%	-7.27%	-16.28%	-	-
Horiz. %	39.96%	65.35%	67.40%	64.71%	77.63%	83.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	127,840	126,427	126,326	126,194	126,388	126,553	126,304	0.80%
YoY %	1.12%	0.08%	0.10%	-0.15%	-0.13%	0.20%	-	-
Horiz. %	101.22%	100.10%	100.02%	99.91%	100.07%	100.20%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	10,474	10,387	10,345	10,208	2,801	7,554	5,965	45.39%
YoY %	0.84%	0.41%	1.34%	264.44%	-62.92%	26.64%	-	-
Horiz. %	175.59%	174.13%	173.43%	171.13%	46.96%	126.64%	100.00%	-
Div Payout %	87.93%	98.77%	99.77%	97.22%	32.58%	96.07%	96.84%	-
YoY %	-10.97%	-1.00%	2.62%	198.40%	-66.09%	-0.80%	-	-
Horiz. %	90.80%	101.99%	103.03%	100.39%	33.64%	99.20%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	127,840	126,427	126,326	126,194	126,388	126,553	126,304	0.80%
YoY %	1.12%	0.08%	0.10%	-0.15%	-0.13%	0.20%	-	-
Horiz. %	101.22%	100.10%	100.02%	99.91%	100.07%	100.20%	100.00%	-
NOSH	121,939	121,728	121,713	121,527	121,784	121,838	121,739	0.10%
YoY %	0.17%	0.01%	0.15%	-0.21%	-0.04%	0.08%	-	-
Horiz. %	100.16%	99.99%	99.98%	99.83%	100.04%	100.08%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	84.06%	74.02%	73.14%	74.17%	66.22%	62.44%	52.16%	-
YoY %	13.56%	1.20%	-1.39%	12.01%	6.05%	19.71%	-	-
Horiz. %	161.16%	141.91%	140.22%	142.20%	126.96%	119.71%	100.00%	-
ROE	9.32%	8.32%	8.21%	8.32%	6.80%	6.21%	4.88%	-
YoY %	12.02%	1.34%	-1.32%	22.35%	9.50%	27.25%	-	-
Horiz. %	190.98%	170.49%	168.24%	170.49%	139.34%	127.25%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	11.63	11.67	11.65	11.65	10.66	10.34	9.70	12.82%
YoY %	-0.34%	0.17%	0.00%	9.29%	3.09%	6.60%	-	-
Horiz. %	119.90%	120.31%	120.10%	120.10%	109.90%	106.60%	100.00%	-
EPS	9.78	8.64	8.52	8.64	7.06	6.45	5.06	54.97%
YoY %	13.19%	1.41%	-1.39%	22.38%	9.46%	27.47%	-	-
Horiz. %	193.28%	170.75%	168.38%	170.75%	139.53%	127.47%	100.00%	-
DPS	8.60	8.53	8.50	8.40	2.30	6.20	4.90	45.35%
YoY %	0.82%	0.35%	1.19%	265.22%	-62.90%	26.53%	-	-
Horiz. %	175.51%	174.08%	173.47%	171.43%	46.94%	126.53%	100.00%	-
NAPS	1.0496	1.0386	1.0379	1.0384	1.0378	1.0387	1.0375	0.77%
YoY %	1.06%	0.07%	-0.05%	0.06%	-0.09%	0.12%	-	-
Horiz. %	101.17%	100.11%	100.04%	100.09%	100.03%	100.12%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 121,527
RPS	5.34	5.35	5.34	5.33	4.89	4.74	4.45	12.88%
YoY %	-0.19%	0.19%	0.19%	9.00%	3.16%	6.52%	-	-
Horiz. %	120.00%	120.22%	120.00%	119.78%	109.89%	106.52%	100.00%	-
EPS	4.49	3.96	3.91	3.95	3.24	2.96	2.32	55.11%
YoY %	13.38%	1.28%	-1.01%	21.91%	9.46%	27.59%	-	-
Horiz. %	193.53%	170.69%	168.53%	170.26%	139.66%	127.59%	100.00%	-
DPS	3.94	3.91	3.90	3.84	1.05	2.84	2.25	45.13%
YoY %	0.77%	0.26%	1.56%	265.71%	-63.03%	26.22%	-	-
Horiz. %	175.11%	173.78%	173.33%	170.67%	46.67%	126.22%	100.00%	-
NAPS	0.4814	0.4761	0.4757	0.4752	0.4759	0.4766	0.4756	0.80%
YoY %	1.11%	0.08%	0.11%	-0.15%	-0.15%	0.21%	-	-
Horiz. %	101.22%	100.11%	100.02%	99.92%	100.06%	100.21%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.06	1.00	0.96	0.94	0.92	0.78	0.66	-
P/RPS	9.11	8.57	8.24	8.07	8.63	7.55	6.80	21.46%
YoY %	6.30%	4.00%	2.11%	-6.49%	14.30%	11.03%	-	-
Horiz. %	133.97%	126.03%	121.18%	118.68%	126.91%	111.03%	100.00%	-
P/EPS	10.84	11.57	11.27	10.88	13.03	12.09	13.04	-11.56%
YoY %	-6.31%	2.66%	3.58%	-16.50%	7.78%	-7.29%	-	-
Horiz. %	83.13%	88.73%	86.43%	83.44%	99.92%	92.71%	100.00%	-
EY	9.23	8.64	8.88	9.19	7.67	8.27	7.67	13.09%
YoY %	6.83%	-2.70%	-3.37%	19.82%	-7.26%	7.82%	-	-
Horiz. %	120.34%	112.65%	115.78%	119.82%	100.00%	107.82%	100.00%	-
DY	8.11	8.53	8.85	8.94	2.50	7.95	7.42	6.08%
YoY %	-4.92%	-3.62%	-1.01%	257.60%	-68.55%	7.14%	-	-
Horiz. %	109.30%	114.96%	119.27%	120.49%	33.69%	107.14%	100.00%	-
P/NAPS	1.01	0.96	0.92	0.91	0.89	0.75	0.64	35.43%
YoY %	5.21%	4.35%	1.10%	2.25%	18.67%	17.19%	-	-
Horiz. %	157.81%	150.00%	143.75%	142.19%	139.06%	117.19%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/01/11	21/10/10	22/07/10	27/04/10	21/01/10	28/10/09	06/08/09	-
Price	1.05	1.03	0.95	0.95	0.92	0.81	0.80	-
P/RPS	9.03	8.82	8.16	8.16	8.63	7.84	8.25	6.19%
YoY %	2.38%	8.09%	0.00%	-5.45%	10.08%	-4.97%	-	-
Horiz. %	109.45%	106.91%	98.91%	98.91%	104.61%	95.03%	100.00%	-
P/EPS	10.74	11.92	11.15	11.00	13.03	12.55	15.81	-22.66%
YoY %	-9.90%	6.91%	1.36%	-15.58%	3.82%	-20.62%	-	-
Horiz. %	67.93%	75.40%	70.52%	69.58%	82.42%	79.38%	100.00%	-
EY	9.31	8.39	8.97	9.09	7.67	7.97	6.33	29.23%
YoY %	10.97%	-6.47%	-1.32%	18.51%	-3.76%	25.91%	-	-
Horiz. %	147.08%	132.54%	141.71%	143.60%	121.17%	125.91%	100.00%	-
DY	8.19	8.28	8.95	8.84	2.50	7.65	6.13	21.24%
YoY %	-1.09%	-7.49%	1.24%	253.60%	-67.32%	24.80%	-	-
Horiz. %	133.61%	135.07%	146.00%	144.21%	40.78%	124.80%	100.00%	-
P/NAPS	1.00	0.99	0.92	0.91	0.89	0.78	0.77	18.97%
YoY %	1.01%	7.61%	1.10%	2.25%	14.10%	1.30%	-	-
Horiz. %	129.87%	128.57%	119.48%	118.18%	115.58%	101.30%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos