[ATRIUM] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 76.73%
YoY- -47.01%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 34,405 32,986 29,637 26,299 22,961 19,645 19,730 44.63%
PBT 21,128 19,268 16,411 13,408 10,730 10,726 11,205 52.33%
Tax -153 -7,240 -7,240 -7,240 -7,240 0 0 -
NP 20,975 12,028 9,171 6,168 3,490 10,726 11,205 51.60%
-
NP to SH 20,975 12,028 9,171 6,168 3,490 10,726 11,205 51.60%
-
Tax Rate 0.72% 37.58% 44.12% 54.00% 67.47% 0.00% 0.00% -
Total Cost 13,430 20,958 20,466 20,131 19,471 8,919 8,525 35.20%
-
Net Worth 265,747 263,987 263,250 262,248 261,634 191,378 208,952 17.30%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 18,416 16,840 14,216 13,046 10,659 8,654 9,622 53.85%
Div Payout % 87.80% 140.01% 155.01% 211.52% 305.43% 80.68% 85.87% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 265,747 263,987 263,250 262,248 261,634 191,378 208,952 17.30%
NOSH 204,625 204,625 204,625 204,625 204,625 204,625 146,161 25.01%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 60.96% 36.46% 30.94% 23.45% 15.20% 54.60% 56.79% -
ROE 7.89% 4.56% 3.48% 2.35% 1.33% 5.60% 5.36% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 16.81 16.12 14.48 12.85 11.22 13.38 13.50 15.66%
EPS 10.25 5.88 4.48 3.01 1.71 7.31 7.67 21.21%
DPS 9.00 8.23 6.95 6.38 5.21 5.90 6.58 23.10%
NAPS 1.2987 1.2901 1.2865 1.2816 1.2786 1.3037 1.4296 -6.17%
Adjusted Per Share Value based on latest NOSH - 204,625
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 12.96 12.42 11.16 9.90 8.65 7.40 7.43 44.65%
EPS 7.90 4.53 3.45 2.32 1.31 4.04 4.22 51.60%
DPS 6.94 6.34 5.35 4.91 4.01 3.26 3.62 54.02%
NAPS 1.0007 0.9941 0.9913 0.9876 0.9853 0.7207 0.7869 17.29%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.15 1.07 1.03 0.92 1.04 1.04 1.17 -
P/RPS 6.84 6.64 7.11 7.16 9.27 7.77 8.67 -14.55%
P/EPS 11.22 18.20 22.98 30.52 60.98 14.23 15.26 -18.46%
EY 8.91 5.49 4.35 3.28 1.64 7.03 6.55 22.65%
DY 7.83 7.69 6.75 6.93 5.01 5.67 5.63 24.47%
P/NAPS 0.89 0.83 0.80 0.72 0.81 0.80 0.82 5.58%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/01/21 27/10/20 06/08/20 28/05/20 06/02/20 29/10/19 25/07/19 -
Price 1.23 1.08 1.04 1.01 1.03 1.06 1.19 -
P/RPS 7.32 6.70 7.18 7.86 9.18 7.92 8.82 -11.63%
P/EPS 12.00 18.37 23.20 33.51 60.39 14.51 15.52 -15.69%
EY 8.33 5.44 4.31 2.98 1.66 6.89 6.44 18.62%
DY 7.32 7.62 6.68 6.31 5.06 5.56 5.53 20.45%
P/NAPS 0.95 0.84 0.81 0.79 0.81 0.81 0.83 9.37%

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