[ATRIUM] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
25-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 49.3%
YoY- 8.83%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 29,213 24,769 14,746 13,879 12,989 10,592 10,069 19.40%
PBT 18,571 15,106 6,585 7,480 6,873 5,351 9,733 11.35%
Tax 0 0 0 0 0 0 -157 -
NP 18,571 15,106 6,585 7,480 6,873 5,351 9,576 11.66%
-
NP to SH 18,571 15,106 6,585 7,480 6,873 5,351 9,576 11.66%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.61% -
Total Cost 10,642 9,663 8,161 6,399 6,116 5,241 493 66.78%
-
Net Worth 268,571 263,987 191,378 180,923 171,556 173,627 169,437 7.97%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 14,733 12,277 6,459 7,308 2,253 1,827 8,465 9.66%
Div Payout % 79.33% 81.28% 98.09% 97.70% 32.79% 34.14% 88.40% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 268,571 263,987 191,378 180,923 171,556 173,627 169,437 7.97%
NOSH 204,625 204,625 204,625 121,801 121,801 121,801 121,801 9.02%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 63.57% 60.99% 44.66% 53.89% 52.91% 50.52% 95.10% -
ROE 6.91% 5.72% 3.44% 4.13% 4.01% 3.08% 5.65% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 14.28 12.10 10.05 11.39 10.66 8.70 8.27 9.52%
EPS 9.08 6.44 4.77 6.14 5.64 4.39 7.86 2.43%
DPS 7.20 6.00 4.40 6.00 1.85 1.50 6.95 0.59%
NAPS 1.3125 1.2901 1.3037 1.4854 1.4085 1.4255 1.3911 -0.96%
Adjusted Per Share Value based on latest NOSH - 121,801
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 11.00 9.33 5.55 5.23 4.89 3.99 3.79 19.41%
EPS 6.99 5.69 2.48 2.82 2.59 2.02 3.61 11.63%
DPS 5.55 4.62 2.43 2.75 0.85 0.69 3.19 9.65%
NAPS 1.0114 0.9941 0.7207 0.6813 0.646 0.6538 0.6381 7.97%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.46 1.07 1.04 1.14 1.14 1.08 1.08 -
P/RPS 10.23 8.84 10.35 10.00 10.69 12.42 13.06 -3.98%
P/EPS 16.09 14.49 23.18 18.56 20.20 24.58 13.74 2.66%
EY 6.22 6.90 4.31 5.39 4.95 4.07 7.28 -2.58%
DY 4.93 5.61 4.23 5.26 1.62 1.39 6.44 -4.35%
P/NAPS 1.11 0.83 0.80 0.77 0.81 0.76 0.78 6.05%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 28/10/21 27/10/20 29/10/19 25/10/18 26/10/17 25/10/16 22/10/15 -
Price 1.44 1.08 1.06 1.11 1.13 1.10 1.12 -
P/RPS 10.09 8.92 10.55 9.74 10.60 12.65 13.55 -4.79%
P/EPS 15.87 14.63 23.63 18.07 20.03 25.04 14.25 1.80%
EY 6.30 6.84 4.23 5.53 4.99 3.99 7.02 -1.78%
DY 5.00 5.56 4.15 5.41 1.64 1.36 6.21 -3.54%
P/NAPS 1.10 0.84 0.81 0.75 0.80 0.77 0.81 5.22%

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