[ATRIUM] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
19-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 0.44%
YoY- 43.64%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 14,395 16,635 16,478 15,207 14,122 14,166 12,751 2.04%
PBT 17,055 24,458 24,235 17,231 11,996 10,703 14,990 2.17%
Tax -158 0 0 0 0 0 0 -
NP 16,897 24,458 24,235 17,231 11,996 10,703 14,990 2.01%
-
NP to SH 16,897 24,458 24,235 17,231 11,996 10,703 14,990 2.01%
-
Tax Rate 0.93% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -2,502 -7,823 -7,757 -2,024 2,126 3,463 -2,239 1.86%
-
Net Worth 171,812 164,540 150,801 137,281 127,999 126,524 126,750 5.19%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 11,327 10,718 10,718 10,509 10,534 10,654 8,156 5.62%
Div Payout % 67.04% 43.82% 44.23% 60.99% 87.81% 99.54% 54.41% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 171,812 164,540 150,801 137,281 127,999 126,524 126,750 5.19%
NOSH 121,801 121,801 121,801 121,801 121,915 121,904 122,168 -0.05%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 117.38% 147.03% 147.07% 113.31% 84.95% 75.55% 117.56% -
ROE 9.83% 14.86% 16.07% 12.55% 9.37% 8.46% 11.83% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 11.82 13.66 13.53 12.49 11.58 11.62 10.44 2.08%
EPS 13.87 20.08 19.90 14.15 9.84 8.78 12.27 2.06%
DPS 9.30 8.80 8.80 8.63 8.65 8.75 6.70 5.61%
NAPS 1.4106 1.3509 1.2381 1.1271 1.0499 1.0379 1.0375 5.25%
Adjusted Per Share Value based on latest NOSH - 121,801
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.42 6.26 6.21 5.73 5.32 5.33 4.80 2.04%
EPS 6.36 9.21 9.13 6.49 4.52 4.03 5.64 2.02%
DPS 4.27 4.04 4.04 3.96 3.97 4.01 3.07 5.65%
NAPS 0.647 0.6196 0.5679 0.517 0.482 0.4765 0.4773 5.19%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.14 1.26 1.35 1.18 1.09 0.96 0.66 -
P/RPS 9.65 9.23 9.98 9.45 9.41 8.26 6.32 7.30%
P/EPS 8.22 6.27 6.78 8.34 11.08 10.93 5.38 7.31%
EY 12.17 15.94 14.74 11.99 9.03 9.15 18.59 -6.81%
DY 8.16 6.98 6.52 7.31 7.94 9.11 10.15 -3.57%
P/NAPS 0.81 0.93 1.09 1.05 1.04 0.92 0.64 4.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 07/08/15 24/07/14 23/07/13 19/07/12 26/07/11 22/07/10 06/08/09 -
Price 1.13 1.26 1.35 1.22 1.09 0.95 0.80 -
P/RPS 9.56 9.23 9.98 9.77 9.41 8.18 7.66 3.76%
P/EPS 8.15 6.27 6.78 8.62 11.08 10.82 6.52 3.78%
EY 12.28 15.94 14.74 11.60 9.03 9.24 15.34 -3.63%
DY 8.23 6.98 6.52 7.07 7.94 9.21 8.38 -0.30%
P/NAPS 0.80 0.93 1.09 1.08 1.04 0.92 0.77 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