[ATRIUM] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
06-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -60.25%
YoY- -69.97%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 38,123 39,056 34,405 22,961 18,779 17,304 14,522 17.44%
PBT 22,700 18,286 21,111 10,730 11,620 18,148 4,687 30.05%
Tax 0 -81 -153 -7,240 0 -11 0 -
NP 22,700 18,205 20,958 3,490 11,620 18,137 4,687 30.05%
-
NP to SH 22,700 18,205 20,958 3,490 11,620 18,137 4,687 30.05%
-
Tax Rate 0.00% 0.44% 0.72% 67.47% 0.00% 0.06% 0.00% -
Total Cost 15,423 20,851 13,447 19,471 7,159 -833 9,835 7.78%
-
Net Worth 337,275 263,087 265,747 261,634 182,628 180,569 171,142 11.96%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 20,955 19,951 18,416 13,566 9,865 2,253 1,948 48.54%
Div Payout % 92.31% 109.59% 87.87% 388.73% 84.90% 12.42% 41.58% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 337,275 263,087 265,747 261,634 182,628 180,569 171,142 11.96%
NOSH 255,550 204,625 204,625 204,625 121,801 121,801 121,801 13.13%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 59.54% 46.61% 60.92% 15.20% 61.88% 104.81% 32.28% -
ROE 6.73% 6.92% 7.89% 1.33% 6.36% 10.04% 2.74% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 14.92 19.09 16.81 11.22 15.42 14.21 11.92 3.81%
EPS 9.20 8.90 10.24 7.18 8.13 7.42 5.91 7.65%
DPS 8.20 9.75 9.00 6.63 8.10 1.85 1.60 31.28%
NAPS 1.3198 1.2857 1.2987 1.2786 1.4994 1.4825 1.4051 -1.03%
Adjusted Per Share Value based on latest NOSH - 204,625
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 14.36 14.71 12.96 8.65 7.07 6.52 5.47 17.44%
EPS 8.55 6.86 7.89 1.31 4.38 6.83 1.77 30.00%
DPS 7.89 7.51 6.94 5.11 3.72 0.85 0.73 48.66%
NAPS 1.2701 0.9907 1.0007 0.9853 0.6877 0.68 0.6445 11.96%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.37 1.50 1.15 1.04 1.11 1.11 1.09 -
P/RPS 9.18 7.86 6.84 9.27 7.20 7.81 9.14 0.07%
P/EPS 15.42 16.86 11.23 60.98 11.64 7.45 28.33 -9.63%
EY 6.48 5.93 8.91 1.64 8.59 13.42 3.53 10.64%
DY 5.99 6.50 7.83 6.38 7.30 1.67 1.47 26.36%
P/NAPS 1.04 1.17 0.89 0.81 0.74 0.75 0.78 4.90%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/01/23 27/01/22 26/01/21 06/02/20 24/01/19 08/02/18 15/02/17 -
Price 1.38 1.50 1.23 1.03 1.12 1.09 1.12 -
P/RPS 9.25 7.86 7.32 9.18 7.26 7.67 9.39 -0.24%
P/EPS 15.54 16.86 12.01 60.39 11.74 7.32 29.11 -9.92%
EY 6.44 5.93 8.33 1.66 8.52 13.66 3.44 11.01%
DY 5.94 6.50 7.32 6.44 7.23 1.70 1.43 26.77%
P/NAPS 1.05 1.17 0.95 0.81 0.75 0.74 0.80 4.63%

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