[ATRIUM] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -36.37%
YoY- 2.22%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 14,184 16,796 16,500 16,200 14,080 14,156 11,536 3.50%
PBT 8,408 11,004 10,952 10,880 10,644 10,500 8,264 0.28%
Tax 0 0 0 0 0 0 0 -
NP 8,408 11,004 10,952 10,880 10,644 10,500 8,264 0.28%
-
NP to SH 8,408 11,004 10,952 10,880 10,644 10,500 8,264 0.28%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 5,776 5,792 5,548 5,320 3,436 3,656 3,272 9.93%
-
Net Worth 168,414 164,467 150,765 134,602 127,582 126,194 126,050 4.94%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 8,282 10,718 10,718 10,718 10,449 10,208 8,020 0.53%
Div Payout % 98.51% 97.41% 97.87% 98.52% 98.17% 97.22% 97.06% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 168,414 164,467 150,765 134,602 127,582 126,194 126,050 4.94%
NOSH 121,801 121,801 121,801 121,801 121,506 121,527 121,529 0.03%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 59.28% 65.52% 66.38% 67.16% 75.60% 74.17% 71.64% -
ROE 4.99% 6.69% 7.26% 8.08% 8.34% 8.32% 6.56% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 11.65 13.79 13.55 13.30 11.59 11.65 9.49 3.47%
EPS 6.92 9.04 9.00 8.92 8.76 8.64 6.80 0.29%
DPS 6.80 8.80 8.80 8.80 8.60 8.40 6.60 0.49%
NAPS 1.3827 1.3503 1.2378 1.1051 1.05 1.0384 1.0372 4.90%
Adjusted Per Share Value based on latest NOSH - 121,801
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 5.34 6.32 6.21 6.10 5.30 5.33 4.34 3.51%
EPS 3.17 4.14 4.12 4.10 4.01 3.95 3.11 0.31%
DPS 3.12 4.04 4.04 4.04 3.94 3.84 3.02 0.54%
NAPS 0.6342 0.6193 0.5677 0.5069 0.4804 0.4752 0.4747 4.94%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.21 1.27 1.26 1.14 1.05 0.94 0.61 -
P/RPS 10.39 9.21 9.30 8.57 9.06 8.07 6.43 8.32%
P/EPS 17.53 14.06 14.01 12.76 11.99 10.88 8.97 11.80%
EY 5.71 7.11 7.14 7.84 8.34 9.19 11.15 -10.54%
DY 5.62 6.93 6.98 7.72 8.19 8.94 10.82 -10.33%
P/NAPS 0.88 0.94 1.02 1.03 1.00 0.91 0.59 6.88%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 23/04/15 24/04/14 18/04/13 24/04/12 25/04/11 27/04/10 04/05/09 -
Price 1.20 1.31 1.28 1.16 1.05 0.95 0.66 -
P/RPS 10.30 9.50 9.45 8.72 9.06 8.16 6.95 6.77%
P/EPS 17.38 14.50 14.24 12.99 11.99 11.00 9.71 10.18%
EY 5.75 6.90 7.02 7.70 8.34 9.09 10.30 -9.25%
DY 5.67 6.72 6.88 7.59 8.19 8.84 10.00 -9.01%
P/NAPS 0.87 0.97 1.03 1.05 1.00 0.91 0.64 5.24%

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