[ATRIUM] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 196.22%
YoY- 41.46%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 12,867 16,153 16,480 16,348 14,134 14,170 12,984 -0.15%
PBT 15,582 14,823 24,413 24,189 17,099 11,912 8,598 10.41%
Tax -157 0 0 0 0 0 0 -
NP 15,425 14,823 24,413 24,189 17,099 11,912 8,598 10.22%
-
NP to SH 15,425 14,823 24,413 24,189 17,099 11,912 8,598 10.22%
-
Tax Rate 1.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -2,558 1,330 -7,933 -7,841 -2,965 2,258 4,386 -
-
Net Worth 173,274 168,499 164,406 150,704 134,538 127,840 126,388 5.39%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 10,048 10,231 10,718 10,718 2,594 10,474 2,801 23.71%
Div Payout % 65.14% 69.02% 43.90% 44.31% 15.17% 87.93% 32.58% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 173,274 168,499 164,406 150,704 134,538 127,840 126,388 5.39%
NOSH 121,801 121,801 121,801 121,801 121,787 121,939 121,784 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 119.88% 91.77% 148.14% 147.96% 120.98% 84.06% 66.22% -
ROE 8.90% 8.80% 14.85% 16.05% 12.71% 9.32% 6.80% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.56 13.26 13.53 13.42 11.61 11.63 10.66 -0.15%
EPS 12.66 12.17 20.04 19.86 14.04 9.78 7.06 10.21%
DPS 8.25 8.40 8.80 8.80 2.13 8.60 2.30 23.71%
NAPS 1.4226 1.3834 1.3498 1.2373 1.1047 1.0496 1.0378 5.39%
Adjusted Per Share Value based on latest NOSH - 121,801
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.85 6.08 6.21 6.16 5.32 5.34 4.89 -0.13%
EPS 5.81 5.58 9.19 9.11 6.44 4.49 3.24 10.21%
DPS 3.78 3.85 4.04 4.04 0.98 3.94 1.05 23.78%
NAPS 0.6525 0.6345 0.6191 0.5675 0.5066 0.4814 0.4759 5.39%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.10 1.19 1.30 1.29 1.07 1.06 0.92 -
P/RPS 10.41 8.97 9.61 9.61 9.22 9.11 8.63 3.17%
P/EPS 8.69 9.78 6.49 6.50 7.62 10.84 13.03 -6.52%
EY 11.51 10.23 15.42 15.39 13.12 9.23 7.67 6.99%
DY 7.50 7.06 6.77 6.82 1.99 8.11 2.50 20.08%
P/NAPS 0.77 0.86 0.96 1.04 0.97 1.01 0.89 -2.38%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 28/01/16 22/01/15 28/01/14 22/01/13 17/01/12 25/01/11 21/01/10 -
Price 1.09 1.24 1.24 1.26 1.11 1.05 0.92 -
P/RPS 10.32 9.35 9.16 9.39 9.56 9.03 8.63 3.02%
P/EPS 8.61 10.19 6.19 6.34 7.91 10.74 13.03 -6.66%
EY 11.62 9.81 16.16 15.76 12.65 9.31 7.67 7.16%
DY 7.57 6.77 7.10 6.98 1.92 8.19 2.50 20.26%
P/NAPS 0.77 0.90 0.92 1.02 1.00 1.00 0.89 -2.38%

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