[ATRIUM] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 27.64%
YoY- -25.16%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 16,308 14,078 14,209 12,593 13,690 8,957 0 -
PBT 10,888 10,449 10,517 7,862 10,506 7,141 0 -
Tax 0 0 0 0 0 0 0 -
NP 10,888 10,449 10,517 7,862 10,506 7,141 0 -
-
NP to SH 10,888 10,449 10,517 7,862 10,506 7,141 0 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 5,420 3,629 3,692 4,730 3,184 1,816 0 -
-
Net Worth 137,367 127,975 126,427 126,553 119,649 119,536 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 10,718 10,400 10,387 7,554 10,149 6,816 - -
Div Payout % 98.44% 99.53% 98.77% 96.07% 96.60% 95.45% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 137,367 127,975 126,427 126,553 119,649 119,536 0 -
NOSH 121,801 121,881 121,728 121,838 121,792 121,727 0 -
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 66.76% 74.22% 74.02% 62.44% 76.74% 79.73% 0.00% -
ROE 7.93% 8.17% 8.32% 6.21% 8.78% 5.97% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.39 11.55 11.67 10.34 11.24 7.36 0.00 -
EPS 8.93 8.57 8.64 6.45 8.63 5.87 0.00 -
DPS 8.80 8.53 8.53 6.20 8.33 5.60 0.00 -
NAPS 1.1278 1.05 1.0386 1.0387 0.9824 0.982 0.00 -
Adjusted Per Share Value based on latest NOSH - 121,948
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.14 5.30 5.35 4.74 5.16 3.37 0.00 -
EPS 4.10 3.93 3.96 2.96 3.96 2.69 0.00 -
DPS 4.04 3.92 3.91 2.84 3.82 2.57 0.00 -
NAPS 0.5173 0.4819 0.4761 0.4766 0.4506 0.4501 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 - -
Price 1.22 1.04 1.00 0.78 0.81 1.06 0.00 -
P/RPS 9.11 9.00 8.57 7.55 7.21 14.41 0.00 -
P/EPS 13.65 12.13 11.57 12.09 9.39 18.07 0.00 -
EY 7.33 8.24 8.64 8.27 10.65 5.53 0.00 -
DY 7.21 8.21 8.53 7.95 10.29 5.28 0.00 -
P/NAPS 1.08 0.99 0.96 0.75 0.82 1.08 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/10/12 27/10/11 21/10/10 28/10/09 21/10/08 19/10/07 - -
Price 1.25 1.07 1.03 0.81 0.72 1.06 0.00 -
P/RPS 9.34 9.26 8.82 7.84 6.41 14.41 0.00 -
P/EPS 13.98 12.48 11.92 12.55 8.35 18.07 0.00 -
EY 7.15 8.01 8.39 7.97 11.98 5.53 0.00 -
DY 7.04 7.98 8.28 7.65 11.57 5.28 0.00 -
P/NAPS 1.11 1.02 0.99 0.78 0.73 1.08 0.00 -

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
Post a Comment