[ATRIUM] QoQ TTM Result on 31-Mar-2011 [#1]

Announcement Date
25-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 0.3%
YoY- 30.47%
Quarter Report
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 14,133 14,073 14,122 14,151 14,170 14,196 14,166 -0.15%
PBT 17,096 11,861 11,996 11,947 11,911 10,588 10,703 36.52%
Tax 0 0 0 0 0 0 0 -
NP 17,096 11,861 11,996 11,947 11,911 10,588 10,703 36.52%
-
NP to SH 17,096 11,861 11,996 11,947 11,911 10,588 10,703 36.52%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -2,963 2,212 2,126 2,204 2,259 3,608 3,463 -
-
Net Worth 137,179 127,741 127,999 127,582 127,987 126,456 126,524 5.52%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 10,444 10,531 10,534 10,533 10,473 10,589 10,654 -1.31%
Div Payout % 61.09% 88.79% 87.81% 88.17% 87.93% 100.01% 99.54% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 137,179 127,741 127,999 127,582 127,987 126,456 126,524 5.52%
NOSH 121,828 121,658 121,915 121,506 121,939 121,756 121,904 -0.04%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 120.97% 84.28% 84.95% 84.43% 84.06% 74.58% 75.55% -
ROE 12.46% 9.29% 9.37% 9.36% 9.31% 8.37% 8.46% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 11.60 11.57 11.58 11.65 11.62 11.66 11.62 -0.11%
EPS 14.03 9.75 9.84 9.83 9.77 8.70 8.78 36.56%
DPS 8.58 8.65 8.65 8.65 8.60 8.70 8.75 -1.29%
NAPS 1.126 1.05 1.0499 1.05 1.0496 1.0386 1.0379 5.56%
Adjusted Per Share Value based on latest NOSH - 121,506
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.32 5.30 5.32 5.33 5.34 5.35 5.33 -0.12%
EPS 6.44 4.47 4.52 4.50 4.49 3.99 4.03 36.56%
DPS 3.93 3.97 3.97 3.97 3.94 3.99 4.01 -1.33%
NAPS 0.5166 0.481 0.482 0.4804 0.482 0.4762 0.4765 5.51%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.07 1.04 1.09 1.05 1.06 1.00 0.96 -
P/RPS 9.22 8.99 9.41 9.02 9.12 8.58 8.26 7.58%
P/EPS 7.62 10.67 11.08 10.68 10.85 11.50 10.93 -21.32%
EY 13.11 9.37 9.03 9.36 9.22 8.70 9.15 27.00%
DY 8.02 8.32 7.94 8.24 8.11 8.70 9.11 -8.12%
P/NAPS 0.95 0.99 1.04 1.00 1.01 0.96 0.92 2.15%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 17/01/12 27/10/11 26/07/11 25/04/11 25/01/11 21/10/10 22/07/10 -
Price 1.11 1.07 1.09 1.05 1.05 1.03 0.95 -
P/RPS 9.57 9.25 9.41 9.02 9.04 8.83 8.18 10.99%
P/EPS 7.91 10.98 11.08 10.68 10.75 11.84 10.82 -18.80%
EY 12.64 9.11 9.03 9.36 9.30 8.44 9.24 23.15%
DY 7.73 8.08 7.94 8.24 8.19 8.45 9.21 -10.99%
P/NAPS 0.99 1.02 1.04 1.00 1.00 0.99 0.92 4.99%

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