[ATRIUM] YoY TTM Result on 30-Jun-2011 [#2]

Announcement Date
26-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 0.41%
YoY- 12.08%
Quarter Report
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 16,635 16,478 15,207 14,122 14,166 12,751 13,671 3.32%
PBT 24,458 24,235 17,231 11,996 10,703 14,990 10,647 14.86%
Tax 0 0 0 0 0 0 0 -
NP 24,458 24,235 17,231 11,996 10,703 14,990 10,647 14.86%
-
NP to SH 24,458 24,235 17,231 11,996 10,703 14,990 10,647 14.86%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -7,823 -7,757 -2,024 2,126 3,463 -2,239 3,024 -
-
Net Worth 164,540 150,801 137,281 127,999 126,524 126,750 122,041 5.10%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 10,718 10,718 10,509 10,534 10,654 8,156 10,537 0.28%
Div Payout % 43.82% 44.23% 60.99% 87.81% 99.54% 54.41% 98.97% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 164,540 150,801 137,281 127,999 126,524 126,750 122,041 5.10%
NOSH 121,801 121,801 121,801 121,915 121,904 122,168 121,737 0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 147.03% 147.07% 113.31% 84.95% 75.55% 117.56% 77.88% -
ROE 14.86% 16.07% 12.55% 9.37% 8.46% 11.83% 8.72% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 13.66 13.53 12.49 11.58 11.62 10.44 11.23 3.31%
EPS 20.08 19.90 14.15 9.84 8.78 12.27 8.75 14.84%
DPS 8.80 8.80 8.63 8.65 8.75 6.70 8.65 0.28%
NAPS 1.3509 1.2381 1.1271 1.0499 1.0379 1.0375 1.0025 5.09%
Adjusted Per Share Value based on latest NOSH - 121,915
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.26 6.21 5.73 5.32 5.33 4.80 5.15 3.30%
EPS 9.21 9.13 6.49 4.52 4.03 5.64 4.01 14.85%
DPS 4.04 4.04 3.96 3.97 4.01 3.07 3.97 0.29%
NAPS 0.6196 0.5679 0.517 0.482 0.4765 0.4773 0.4596 5.10%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.26 1.35 1.18 1.09 0.96 0.66 0.77 -
P/RPS 9.23 9.98 9.45 9.41 8.26 6.32 6.86 5.06%
P/EPS 6.27 6.78 8.34 11.08 10.93 5.38 8.80 -5.49%
EY 15.94 14.74 11.99 9.03 9.15 18.59 11.36 5.80%
DY 6.98 6.52 7.31 7.94 9.11 10.15 11.23 -7.61%
P/NAPS 0.93 1.09 1.05 1.04 0.92 0.64 0.77 3.19%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 24/07/14 23/07/13 19/07/12 26/07/11 22/07/10 06/08/09 21/07/08 -
Price 1.26 1.35 1.22 1.09 0.95 0.80 0.75 -
P/RPS 9.23 9.98 9.77 9.41 8.18 7.66 6.68 5.53%
P/EPS 6.27 6.78 8.62 11.08 10.82 6.52 8.58 -5.09%
EY 15.94 14.74 11.60 9.03 9.24 15.34 11.66 5.34%
DY 6.98 6.52 7.07 7.94 9.21 8.38 11.53 -8.02%
P/NAPS 0.93 1.09 1.08 1.04 0.92 0.77 0.75 3.64%

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