[ATRIUM] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
26-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 38.74%
YoY- 500.52%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 29,213 19,383 9,648 34,405 24,769 16,502 8,251 132.11%
PBT 18,571 11,939 6,532 21,111 15,106 10,258 5,164 134.54%
Tax 0 0 0 -153 0 0 0 -
NP 18,571 11,939 6,532 20,958 15,106 10,258 5,164 134.54%
-
NP to SH 18,571 11,939 6,532 20,958 15,106 10,258 5,164 134.54%
-
Tax Rate 0.00% 0.00% 0.00% 0.72% 0.00% 0.00% 0.00% -
Total Cost 10,642 7,444 3,116 13,447 9,663 6,244 3,087 128.03%
-
Net Worth 268,571 266,443 266,156 265,747 263,987 263,250 262,248 1.59%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 14,733 9,617 5,115 18,416 12,277 8,185 4,092 134.72%
Div Payout % 79.33% 80.55% 78.32% 87.87% 81.28% 79.79% 79.25% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 268,571 266,443 266,156 265,747 263,987 263,250 262,248 1.59%
NOSH 204,625 204,625 204,625 204,625 204,625 204,625 204,625 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 63.57% 61.60% 67.70% 60.92% 60.99% 62.16% 62.59% -
ROE 6.91% 4.48% 2.45% 7.89% 5.72% 3.90% 1.97% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 14.28 9.47 4.71 16.81 12.10 8.06 4.03 132.24%
EPS 9.08 5.83 3.19 10.24 6.44 4.39 2.21 156.30%
DPS 7.20 4.70 2.50 9.00 6.00 4.00 2.00 134.70%
NAPS 1.3125 1.3021 1.3007 1.2987 1.2901 1.2865 1.2816 1.59%
Adjusted Per Share Value based on latest NOSH - 204,625
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 11.00 7.30 3.63 12.96 9.33 6.21 3.11 131.96%
EPS 6.99 4.50 2.46 7.89 5.69 3.86 1.94 134.84%
DPS 5.55 3.62 1.93 6.94 4.62 3.08 1.54 134.87%
NAPS 1.0114 1.0034 1.0023 1.0007 0.9941 0.9913 0.9876 1.59%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.46 1.50 1.34 1.15 1.07 1.03 0.92 -
P/RPS 10.23 15.84 28.42 6.84 8.84 12.77 22.82 -41.39%
P/EPS 16.09 25.71 41.98 11.23 14.49 20.55 36.46 -42.00%
EY 6.22 3.89 2.38 8.91 6.90 4.87 2.74 72.64%
DY 4.93 3.13 1.87 7.83 5.61 3.88 2.17 72.73%
P/NAPS 1.11 1.15 1.03 0.89 0.83 0.80 0.72 33.41%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 28/10/21 27/07/21 27/04/21 26/01/21 27/10/20 06/08/20 28/05/20 -
Price 1.44 1.45 1.44 1.23 1.08 1.04 1.01 -
P/RPS 10.09 15.31 30.54 7.32 8.92 12.90 25.05 -45.42%
P/EPS 15.87 24.85 45.11 12.01 14.63 20.75 40.02 -45.99%
EY 6.30 4.02 2.22 8.33 6.84 4.82 2.50 85.07%
DY 5.00 3.24 1.74 7.32 5.56 3.85 1.98 85.33%
P/NAPS 1.10 1.11 1.11 0.95 0.84 0.81 0.79 24.66%

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