[ATRIUM] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
22-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 97.52%
YoY- 68.34%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 8,243 8,114 7,039 7,089 5,905 6,846 3,316 16.37%
PBT 5,451 5,405 5,270 5,185 3,080 5,203 2,517 13.73%
Tax 0 0 0 0 0 0 0 -
NP 5,451 5,405 5,270 5,185 3,080 5,203 2,517 13.73%
-
NP to SH 5,451 5,405 5,270 5,185 3,080 5,203 2,517 13.73%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 2,792 2,709 1,769 1,904 2,825 1,643 799 23.16%
-
Net Worth 150,801 137,281 127,782 126,326 126,304 122,154 119,162 3.99%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 5,359 5,359 5,233 5,172 2,982 5,056 2,431 14.06%
Div Payout % 98.32% 99.15% 99.31% 99.77% 96.84% 97.19% 96.62% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 150,801 137,281 127,782 126,326 126,304 122,154 119,162 3.99%
NOSH 121,801 121,801 121,709 121,713 121,739 121,850 121,594 0.02%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 66.13% 66.61% 74.87% 73.14% 52.16% 76.00% 75.90% -
ROE 3.61% 3.94% 4.12% 4.10% 2.44% 4.26% 2.11% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 6.77 6.66 5.78 5.82 4.85 5.62 2.73 16.32%
EPS 4.48 4.44 4.33 4.26 2.53 4.27 2.07 13.71%
DPS 4.40 4.40 4.30 4.25 2.45 4.15 2.00 14.02%
NAPS 1.2381 1.1271 1.0499 1.0379 1.0375 1.0025 0.98 3.96%
Adjusted Per Share Value based on latest NOSH - 121,904
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 3.10 3.06 2.65 2.67 2.22 2.58 1.25 16.32%
EPS 2.05 2.04 1.98 1.95 1.16 1.96 0.95 13.66%
DPS 2.02 2.02 1.97 1.95 1.12 1.90 0.92 13.99%
NAPS 0.5679 0.517 0.4812 0.4757 0.4756 0.46 0.4487 4.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.35 1.18 1.09 0.96 0.66 0.77 0.97 -
P/RPS 19.95 17.71 18.85 16.48 13.61 13.71 35.57 -9.18%
P/EPS 30.17 26.59 25.17 22.54 26.09 18.03 46.86 -7.06%
EY 3.32 3.76 3.97 4.44 3.83 5.55 2.13 7.67%
DY 3.26 3.73 3.94 4.43 3.71 5.39 2.06 7.94%
P/NAPS 1.09 1.05 1.04 0.92 0.64 0.77 0.99 1.61%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/07/13 19/07/12 26/07/11 22/07/10 06/08/09 21/07/08 18/07/07 -
Price 1.35 1.22 1.09 0.95 0.80 0.75 1.04 -
P/RPS 19.95 18.31 18.85 16.31 16.49 13.35 38.14 -10.22%
P/EPS 30.17 27.49 25.17 22.30 31.62 17.56 50.24 -8.14%
EY 3.32 3.64 3.97 4.48 3.16 5.69 1.99 8.89%
DY 3.26 3.61 3.94 4.47 3.06 5.53 1.92 9.21%
P/NAPS 1.09 1.08 1.04 0.92 0.77 0.75 1.06 0.46%

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