[ATRIUM] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 51.08%
YoY- 4.2%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 10,069 12,512 12,362 12,231 10,559 10,657 9,445 1.07%
PBT 9,733 8,209 8,159 8,166 7,837 7,888 5,897 8.70%
Tax -157 0 0 0 0 0 0 -
NP 9,576 8,209 8,159 8,166 7,837 7,888 5,897 8.41%
-
NP to SH 9,576 8,209 8,159 8,166 7,837 7,888 5,897 8.41%
-
Tax Rate 1.61% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 493 4,303 4,203 4,065 2,722 2,769 3,548 -28.02%
-
Net Worth 169,437 164,565 150,826 137,367 127,975 126,427 126,554 4.98%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 8,465 8,038 8,038 8,038 7,800 7,790 5,665 6.91%
Div Payout % 88.40% 97.93% 98.53% 98.44% 99.53% 98.77% 96.07% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 169,437 164,565 150,826 137,367 127,975 126,427 126,554 4.98%
NOSH 121,801 121,801 121,801 121,801 121,881 121,728 121,838 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 95.10% 65.61% 66.00% 66.76% 74.22% 74.02% 62.44% -
ROE 5.65% 4.99% 5.41% 5.94% 6.12% 6.24% 4.66% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.27 10.27 10.15 10.04 8.66 8.75 7.75 1.08%
EPS 7.86 6.73 6.70 6.70 6.43 6.48 4.84 8.41%
DPS 6.95 6.60 6.60 6.60 6.40 6.40 4.65 6.92%
NAPS 1.3911 1.3511 1.2383 1.1278 1.05 1.0386 1.0387 4.98%
Adjusted Per Share Value based on latest NOSH - 121,801
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.79 4.71 4.66 4.61 3.98 4.01 3.56 1.04%
EPS 3.61 3.09 3.07 3.08 2.95 2.97 2.22 8.43%
DPS 3.19 3.03 3.03 3.03 2.94 2.93 2.13 6.96%
NAPS 0.6381 0.6197 0.568 0.5173 0.4819 0.4761 0.4766 4.98%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.08 1.28 1.30 1.22 1.04 1.00 0.78 -
P/RPS 13.06 12.46 12.81 12.15 12.00 11.42 10.06 4.44%
P/EPS 13.74 18.99 19.41 18.20 16.17 15.43 16.12 -2.62%
EY 7.28 5.27 5.15 5.50 6.18 6.48 6.21 2.68%
DY 6.44 5.16 5.08 5.41 6.15 6.40 5.96 1.29%
P/NAPS 0.78 0.95 1.05 1.08 0.99 0.96 0.75 0.65%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 22/10/15 29/10/14 24/10/13 23/10/12 27/10/11 21/10/10 28/10/09 -
Price 1.12 1.27 1.31 1.25 1.07 1.03 0.81 -
P/RPS 13.55 12.36 12.91 12.45 12.35 11.77 10.45 4.42%
P/EPS 14.25 18.84 19.56 18.64 16.64 15.90 16.74 -2.64%
EY 7.02 5.31 5.11 5.36 6.01 6.29 5.98 2.70%
DY 6.21 5.20 5.04 5.28 5.98 6.21 5.74 1.31%
P/NAPS 0.81 0.94 1.06 1.11 1.02 0.99 0.78 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