[ATRIUM] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
19-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -0.64%
YoY- 2.56%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 13,282 16,796 16,486 16,228 14,078 14,178 11,810 1.97%
PBT 15,458 10,994 10,902 10,810 10,540 10,370 6,160 16.56%
Tax -316 0 0 0 0 0 0 -
NP 15,142 10,994 10,902 10,810 10,540 10,370 6,160 16.16%
-
NP to SH 15,142 10,994 10,902 10,810 10,540 10,370 6,160 16.16%
-
Tax Rate 2.04% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -1,860 5,802 5,584 5,418 3,538 3,808 5,650 -
-
Net Worth 171,812 164,540 150,801 137,281 127,782 126,326 126,304 5.25%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 12,910 10,718 10,718 10,718 10,466 10,345 5,965 13.72%
Div Payout % 85.27% 97.49% 98.32% 99.15% 99.31% 99.77% 96.84% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 171,812 164,540 150,801 137,281 127,782 126,326 126,304 5.25%
NOSH 121,801 121,801 121,801 121,801 121,709 121,713 121,739 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 114.00% 65.46% 66.13% 66.61% 74.87% 73.14% 52.16% -
ROE 8.81% 6.68% 7.23% 7.87% 8.25% 8.21% 4.88% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.90 13.79 13.54 13.32 11.57 11.65 9.70 1.96%
EPS 12.44 9.02 8.96 8.88 8.66 8.52 5.06 16.16%
DPS 10.60 8.80 8.80 8.80 8.60 8.50 4.90 13.71%
NAPS 1.4106 1.3509 1.2381 1.1271 1.0499 1.0379 1.0375 5.25%
Adjusted Per Share Value based on latest NOSH - 121,801
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.00 6.32 6.21 6.11 5.30 5.34 4.45 1.96%
EPS 5.70 4.14 4.11 4.07 3.97 3.91 2.32 16.15%
DPS 4.86 4.04 4.04 4.04 3.94 3.90 2.25 13.68%
NAPS 0.647 0.6196 0.5679 0.517 0.4812 0.4757 0.4756 5.26%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.14 1.26 1.35 1.18 1.09 0.96 0.66 -
P/RPS 10.45 9.14 9.97 8.86 9.42 8.24 6.80 7.42%
P/EPS 9.17 13.96 15.08 13.30 12.59 11.27 13.04 -5.69%
EY 10.91 7.16 6.63 7.52 7.94 8.88 7.67 6.04%
DY 9.30 6.98 6.52 7.46 7.89 8.85 7.42 3.83%
P/NAPS 0.81 0.93 1.09 1.05 1.04 0.92 0.64 4.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 07/08/15 24/07/14 23/07/13 19/07/12 26/07/11 22/07/10 06/08/09 -
Price 1.13 1.26 1.35 1.22 1.09 0.95 0.80 -
P/RPS 10.36 9.14 9.97 9.16 9.42 8.16 8.25 3.86%
P/EPS 9.09 13.96 15.08 13.75 12.59 11.15 15.81 -8.80%
EY 11.00 7.16 6.63 7.27 7.94 8.97 6.33 9.64%
DY 9.38 6.98 6.52 7.21 7.89 8.95 6.13 7.34%
P/NAPS 0.80 0.93 1.09 1.08 1.04 0.92 0.77 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