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

Announcement Date
17-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 44.14%
YoY- 43.53%
Quarter Report
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 15,804 15,207 14,663 14,133 14,073 14,122 14,151 7.62%
PBT 17,425 17,231 17,155 17,096 11,861 11,996 11,947 28.52%
Tax 0 0 0 0 0 0 0 -
NP 17,425 17,231 17,155 17,096 11,861 11,996 11,947 28.52%
-
NP to SH 17,425 17,231 17,155 17,096 11,861 11,996 11,947 28.52%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -1,621 -2,024 -2,492 -2,963 2,212 2,126 2,204 -
-
Net Worth 137,367 137,281 134,602 137,179 127,741 127,999 127,582 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 10,633 10,509 10,450 10,444 10,531 10,534 10,533 0.63%
Div Payout % 61.03% 60.99% 60.92% 61.09% 88.79% 87.81% 88.17% -
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 137,367 137,281 134,602 137,179 127,741 127,999 127,582 5.03%
NOSH 121,801 121,801 121,801 121,828 121,658 121,915 121,506 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 110.26% 113.31% 117.00% 120.97% 84.28% 84.95% 84.43% -
ROE 12.68% 12.55% 12.74% 12.46% 9.29% 9.37% 9.36% -
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 12.98 12.49 12.04 11.60 11.57 11.58 11.65 7.45%
EPS 14.31 14.15 14.08 14.03 9.75 9.84 9.83 28.35%
DPS 8.73 8.63 8.58 8.58 8.65 8.65 8.65 0.61%
NAPS 1.1278 1.1271 1.1051 1.126 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 5.95 5.73 5.52 5.32 5.30 5.32 5.33 7.59%
EPS 6.56 6.49 6.46 6.44 4.47 4.52 4.50 28.47%
DPS 4.00 3.96 3.94 3.93 3.97 3.97 3.97 0.50%
NAPS 0.5173 0.517 0.5069 0.5166 0.481 0.482 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 9.40 9.45 9.47 9.22 8.99 9.41 9.02 2.78%
P/EPS 8.53 8.34 8.09 7.62 10.67 11.08 10.68 -13.88%
EY 11.73 11.99 12.35 13.11 9.37 9.03 9.36 16.19%
DY 7.16 7.31 7.53 8.02 8.32 7.94 8.24 -8.91%
P/NAPS 1.08 1.05 1.03 0.95 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 9.63 9.77 9.64 9.57 9.25 9.41 9.02 4.44%
P/EPS 8.74 8.62 8.24 7.91 10.98 11.08 10.68 -12.47%
EY 11.44 11.60 12.14 12.64 9.11 9.03 9.36 14.27%
DY 6.98 7.07 7.40 7.73 8.08 7.94 8.24 -10.44%
P/NAPS 1.11 1.08 1.05 0.99 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