[ATRIUM] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
19-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 0.44%
YoY- 43.64%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 16,423 16,348 15,804 15,207 14,663 14,133 14,073 10.83%
PBT 24,207 24,189 17,425 17,231 17,155 17,096 11,861 60.82%
Tax 0 0 0 0 0 0 0 -
NP 24,207 24,189 17,425 17,231 17,155 17,096 11,861 60.82%
-
NP to SH 24,207 24,189 17,425 17,231 17,155 17,096 11,861 60.82%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -7,784 -7,841 -1,621 -2,024 -2,492 -2,963 2,212 -
-
Net Worth 150,765 150,704 137,367 137,281 134,602 137,179 127,741 11.66%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 10,718 10,718 10,633 10,509 10,450 10,444 10,531 1.17%
Div Payout % 44.28% 44.31% 61.03% 60.99% 60.92% 61.09% 88.79% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 150,765 150,704 137,367 137,281 134,602 137,179 127,741 11.66%
NOSH 121,801 121,801 121,801 121,801 121,801 121,828 121,658 0.07%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 147.40% 147.96% 110.26% 113.31% 117.00% 120.97% 84.28% -
ROE 16.06% 16.05% 12.68% 12.55% 12.74% 12.46% 9.29% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.48 13.42 12.98 12.49 12.04 11.60 11.57 10.71%
EPS 19.87 19.86 14.31 14.15 14.08 14.03 9.75 60.67%
DPS 8.80 8.80 8.73 8.63 8.58 8.58 8.65 1.15%
NAPS 1.2378 1.2373 1.1278 1.1271 1.1051 1.126 1.05 11.58%
Adjusted Per Share Value based on latest NOSH - 121,801
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.18 6.16 5.95 5.73 5.52 5.32 5.30 10.77%
EPS 9.12 9.11 6.56 6.49 6.46 6.44 4.47 60.79%
DPS 4.04 4.04 4.00 3.96 3.94 3.93 3.97 1.17%
NAPS 0.5677 0.5675 0.5173 0.517 0.5069 0.5166 0.481 11.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.26 1.29 1.22 1.18 1.14 1.07 1.04 -
P/RPS 9.34 9.61 9.40 9.45 9.47 9.22 8.99 2.57%
P/EPS 6.34 6.50 8.53 8.34 8.09 7.62 10.67 -29.29%
EY 15.77 15.39 11.73 11.99 12.35 13.11 9.37 41.44%
DY 6.98 6.82 7.16 7.31 7.53 8.02 8.32 -11.03%
P/NAPS 1.02 1.04 1.08 1.05 1.03 0.95 0.99 2.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 18/04/13 22/01/13 23/10/12 19/07/12 24/04/12 17/01/12 27/10/11 -
Price 1.28 1.26 1.25 1.22 1.16 1.11 1.07 -
P/RPS 9.49 9.39 9.63 9.77 9.64 9.57 9.25 1.72%
P/EPS 6.44 6.34 8.74 8.62 8.24 7.91 10.98 -29.90%
EY 15.53 15.76 11.44 11.60 12.14 12.64 9.11 42.65%
DY 6.88 6.98 6.98 7.07 7.40 7.73 8.08 -10.15%
P/NAPS 1.03 1.02 1.11 1.08 1.05 0.99 1.02 0.65%

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