[ATRIUM] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 38.82%
YoY- 41.49%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 16,480 16,478 16,423 16,348 15,804 15,207 14,663 8.09%
PBT 24,182 24,235 24,207 24,189 17,425 17,231 17,155 25.69%
Tax 0 0 0 0 0 0 0 -
NP 24,182 24,235 24,207 24,189 17,425 17,231 17,155 25.69%
-
NP to SH 24,182 24,235 24,207 24,189 17,425 17,231 17,155 25.69%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -7,702 -7,757 -7,784 -7,841 -1,621 -2,024 -2,492 112.03%
-
Net Worth 150,826 150,801 150,765 150,704 137,367 137,281 134,602 7.87%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 10,718 10,718 10,718 10,718 10,633 10,509 10,450 1.70%
Div Payout % 44.32% 44.23% 44.28% 44.31% 61.03% 60.99% 60.92% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 150,826 150,801 150,765 150,704 137,367 137,281 134,602 7.87%
NOSH 121,801 121,801 121,801 121,801 121,801 121,801 121,801 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 146.74% 147.07% 147.40% 147.96% 110.26% 113.31% 117.00% -
ROE 16.03% 16.07% 16.06% 16.05% 12.68% 12.55% 12.74% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.53 13.53 13.48 13.42 12.98 12.49 12.04 8.08%
EPS 19.85 19.90 19.87 19.86 14.31 14.15 14.08 25.70%
DPS 8.80 8.80 8.80 8.80 8.73 8.63 8.58 1.70%
NAPS 1.2383 1.2381 1.2378 1.2373 1.1278 1.1271 1.1051 7.87%
Adjusted Per Share Value based on latest NOSH - 121,801
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.21 6.21 6.18 6.16 5.95 5.73 5.52 8.16%
EPS 9.11 9.13 9.12 9.11 6.56 6.49 6.46 25.72%
DPS 4.04 4.04 4.04 4.04 4.00 3.96 3.94 1.68%
NAPS 0.568 0.5679 0.5677 0.5675 0.5173 0.517 0.5069 7.87%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.30 1.35 1.26 1.29 1.22 1.18 1.14 -
P/RPS 9.61 9.98 9.34 9.61 9.40 9.45 9.47 0.98%
P/EPS 6.55 6.78 6.34 6.50 8.53 8.34 8.09 -13.12%
EY 15.27 14.74 15.77 15.39 11.73 11.99 12.35 15.18%
DY 6.77 6.52 6.98 6.82 7.16 7.31 7.53 -6.84%
P/NAPS 1.05 1.09 1.02 1.04 1.08 1.05 1.03 1.28%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 24/10/13 23/07/13 18/04/13 22/01/13 23/10/12 19/07/12 24/04/12 -
Price 1.31 1.35 1.28 1.26 1.25 1.22 1.16 -
P/RPS 9.68 9.98 9.49 9.39 9.63 9.77 9.64 0.27%
P/EPS 6.60 6.78 6.44 6.34 8.74 8.62 8.24 -13.74%
EY 15.16 14.74 15.53 15.76 11.44 11.60 12.14 15.94%
DY 6.72 6.52 6.88 6.98 6.98 7.07 7.40 -6.21%
P/NAPS 1.06 1.09 1.03 1.02 1.11 1.08 1.05 0.63%

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