[ATRIUM] QoQ TTM Result on 31-Dec-2024 [#4]

Stock

[ATRIUM] ATRIUM REITS

Announcement Date

24-Jan-2025

Admission Sponsor

Sponsor

Financial Year

31-Dec-2024

Quarter

31-Dec-2024 [#4]

Profit Trend

QoQ- 55.79%

YoY- 81.28%

Quarter Report

AREIT - Qtr Result_4Q2024_final.pdf

Latest QR

Upcoming QR

ATRIUM's Result

ATRIUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
TTM Result
Revenue	49,980	46,878	43,861	41,563	39,565	39,137	38,822	18.25%
YoY %	6.62%	6.88%	5.53%	5.05%	1.09%	0.81%	-	-
Horiz. %	128.74%	120.75%	112.98%	107.06%	101.91%	100.81%	100.00%	-
PBT	48,119	31,199	29,360	27,944	26,991	22,321	22,543	65.40%
YoY %	54.23%	6.26%	5.07%	3.53%	20.92%	-0.98%	-	-
Horiz. %	213.45%	138.40%	130.24%	123.96%	119.73%	99.02%	100.00%	-
Tax	-1,509	-1,280	-1,280	-1,280	-1,280	0	0	-
YoY %	-17.89%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	117.89%	100.00%	100.00%	100.00%	100.00%	-	-	-
NP	46,610	29,919	28,080	26,664	25,711	22,321	22,543	61.94%
YoY %	55.79%	6.55%	5.31%	3.71%	15.19%	-0.98%	-	-
Horiz. %	206.76%	132.72%	124.56%	118.28%	114.05%	99.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,610	29,919	28,080	26,664	25,711	22,321	22,543	61.94%
YoY %	55.79%	6.55%	5.31%	3.71%	15.19%	-0.98%	-	-
Horiz. %	206.76%	132.72%	124.56%	118.28%	114.05%	99.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.14%	4.10%	4.36%	4.58%	4.74%	0.00%	0.00%	-
YoY %	-23.41%	-5.96%	-4.80%	-3.38%	0.00%	0.00%	-	-
Horiz. %	66.24%	86.50%	91.98%	96.62%	100.00%	-	-	-
Total Cost	3,370	16,959	15,781	14,899	13,854	16,816	16,279	-64.83%
YoY %	-80.13%	7.46%	5.92%	7.54%	-17.61%	3.30%	-	-
Horiz. %	20.70%	104.18%	96.94%	91.52%	85.10%	103.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	378,667	361,786	360,166	358,626	356,846	351,562	351,058	5.15%
YoY %	4.67%	0.45%	0.43%	0.50%	1.50%	0.14%	-	-
Horiz. %	107.86%	103.06%	102.59%	102.16%	101.65%	100.14%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Dividend
Div	22,624	20,766	19,703	18,986	18,322	18,664	18,692	13.50%
YoY %	8.95%	5.40%	3.78%	3.62%	-1.83%	-0.15%	-	-
Horiz. %	121.04%	111.10%	105.41%	101.57%	98.02%	99.85%	100.00%	-
Div Payout %	48.54%	69.41%	70.17%	71.21%	71.27%	83.62%	82.92%	-
YoY %	-30.07%	-1.08%	-1.46%	-0.08%	-14.77%	0.84%	-	-
Horiz. %	58.54%	83.71%	84.62%	85.88%	85.95%	100.84%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Equity
Net Worth	378,667	361,786	360,166	358,626	356,846	351,562	351,058	5.15%
YoY %	4.67%	0.45%	0.43%	0.50%	1.50%	0.14%	-	-
Horiz. %	107.86%	103.06%	102.59%	102.16%	101.65%	100.14%	100.00%	-
NOSH	265,526	265,550	265,550	265,550	265,550	265,550	265,550	-0.00%
YoY %	-0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.99%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Ratio Analysis
NP Margin	93.26%	63.82%	64.02%	64.15%	64.98%	57.03%	58.07%	-
YoY %	46.13%	-0.31%	-0.20%	-1.28%	13.94%	-1.79%	-	-
Horiz. %	160.60%	109.90%	110.25%	110.47%	111.90%	98.21%	100.00%	-
ROE	12.31%	8.27%	7.80%	7.44%	7.21%	6.35%	6.42%	-
YoY %	48.85%	6.03%	4.84%	3.19%	13.54%	-1.09%	-	-
Horiz. %	191.74%	128.82%	121.50%	115.89%	112.31%	98.91%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Per Share
RPS	18.82	17.65	16.52	15.65	14.90	14.74	14.62	18.24%
YoY %	6.63%	6.84%	5.56%	5.03%	1.09%	0.82%	-	-
Horiz. %	128.73%	120.73%	113.00%	107.05%	101.92%	100.82%	100.00%	-
EPS	17.55	11.27	10.57	10.04	9.68	8.41	8.49	61.91%
YoY %	55.72%	6.62%	5.28%	3.72%	15.10%	-0.94%	-	-
Horiz. %	206.71%	132.74%	124.50%	118.26%	114.02%	99.06%	100.00%	-
DPS	8.52	7.82	7.42	7.15	6.90	7.03	7.04	13.49%
YoY %	8.95%	5.39%	3.78%	3.62%	-1.85%	-0.14%	-	-
Horiz. %	121.02%	111.08%	105.40%	101.56%	98.01%	99.86%	100.00%	-
NAPS	1.4261	1.3624	1.3563	1.3505	1.3438	1.3239	1.322	5.15%
YoY %	4.68%	0.45%	0.43%	0.50%	1.50%	0.14%	-	-
Horiz. %	107.87%	103.06%	102.59%	102.16%	101.65%	100.14%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Adjusted Per Share Value based on latest NOSH - 265,526
RPS	18.82	17.65	16.52	15.65	14.90	14.74	14.62	18.24%
YoY %	6.63%	6.84%	5.56%	5.03%	1.09%	0.82%	-	-
Horiz. %	128.73%	120.73%	113.00%	107.05%	101.92%	100.82%	100.00%	-
EPS	17.55	11.27	10.58	10.04	9.68	8.41	8.49	61.91%
YoY %	55.72%	6.52%	5.38%	3.72%	15.10%	-0.94%	-	-
Horiz. %	206.71%	132.74%	124.62%	118.26%	114.02%	99.06%	100.00%	-
DPS	8.52	7.82	7.42	7.15	6.90	7.03	7.04	13.49%
YoY %	8.95%	5.39%	3.78%	3.62%	-1.85%	-0.14%	-	-
Horiz. %	121.02%	111.08%	105.40%	101.56%	98.01%	99.86%	100.00%	-
NAPS	1.4261	1.3625	1.3564	1.3506	1.3439	1.324	1.3221	5.15%
YoY %	4.67%	0.45%	0.43%	0.50%	1.50%	0.14%	-	-
Horiz. %	107.87%	103.06%	102.59%	102.16%	101.65%	100.14%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/24	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	-
Price	1.23	1.20	1.27	1.34	1.38	1.38	1.39	-
P/RPS	6.53	6.80	7.69	8.56	9.26	9.36	9.51	-22.07%
YoY %	-3.97%	-11.57%	-10.16%	-7.56%	-1.07%	-1.58%	-	-
Horiz. %	68.66%	71.50%	80.86%	90.01%	97.37%	98.42%	100.00%	-
P/EPS	7.01	10.65	12.01	13.35	14.25	16.42	16.37	-43.04%
YoY %	-34.18%	-11.32%	-10.04%	-6.32%	-13.22%	0.31%	-	-
Horiz. %	42.82%	65.06%	73.37%	81.55%	87.05%	100.31%	100.00%	-
EY	14.27	9.39	8.33	7.49	7.02	6.09	6.11	75.57%
YoY %	51.97%	12.73%	11.21%	6.70%	15.27%	-0.33%	-	-
Horiz. %	233.55%	153.68%	136.33%	122.59%	114.89%	99.67%	100.00%	-
DY	6.93	6.52	5.84	5.34	5.00	5.09	5.06	23.20%
YoY %	6.29%	11.64%	9.36%	6.80%	-1.77%	0.59%	-	-
Horiz. %	136.96%	128.85%	115.42%	105.53%	98.81%	100.59%	100.00%	-
P/NAPS	0.86	0.88	0.94	0.99	1.03	1.04	1.05	-12.40%
YoY %	-2.27%	-6.38%	-5.05%	-3.88%	-0.96%	-0.95%	-	-
Horiz. %	81.90%	83.81%	89.52%	94.29%	98.10%	99.05%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Price Multiplier on Announcement Date
Date	24/01/25	29/10/24	30/07/24	30/04/24	29/01/24	24/10/23	03/08/23	-
Price	1.24	1.25	1.26	1.34	1.41	1.40	1.40	-
P/RPS	6.59	7.08	7.63	8.56	9.46	9.50	9.58	-21.98%
YoY %	-6.92%	-7.21%	-10.86%	-9.51%	-0.42%	-0.84%	-	-
Horiz. %	68.79%	73.90%	79.65%	89.35%	98.75%	99.16%	100.00%	-
P/EPS	7.06	11.09	11.92	13.35	14.56	16.66	16.49	-43.04%
YoY %	-36.34%	-6.96%	-10.71%	-8.31%	-12.61%	1.03%	-	-
Horiz. %	42.81%	67.25%	72.29%	80.96%	88.30%	101.03%	100.00%	-
EY	14.16	9.01	8.39	7.49	6.87	6.00	6.06	75.63%
YoY %	57.16%	7.39%	12.02%	9.02%	14.50%	-0.99%	-	-
Horiz. %	233.66%	148.68%	138.45%	123.60%	113.37%	99.01%	100.00%	-
DY	6.87	6.26	5.89	5.34	4.89	5.02	5.03	22.98%
YoY %	9.74%	6.28%	10.30%	9.20%	-2.59%	-0.20%	-	-
Horiz. %	136.58%	124.45%	117.10%	106.16%	97.22%	99.80%	100.00%	-
P/NAPS	0.87	0.92	0.93	0.99	1.05	1.06	1.06	-12.28%
YoY %	-5.43%	-1.08%	-6.06%	-5.71%	-0.94%	0.00%	-	-
Horiz. %	82.08%	86.79%	87.74%	93.40%	99.06%	100.00%	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