[ATRIUM] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 0.93%
YoY- 44.3%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 15,804 14,073 14,196 12,867 13,692 6,718 18.63%
PBT 17,425 11,861 10,588 15,130 10,485 5,356 26.57%
Tax 0 0 0 0 0 0 -
NP 17,425 11,861 10,588 15,130 10,485 5,356 26.57%
-
NP to SH 17,425 11,861 10,588 15,130 10,485 5,356 26.57%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -1,621 2,212 3,608 -2,263 3,207 1,362 -
-
Net Worth 137,367 127,741 126,456 126,667 119,540 119,652 2.79%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 10,633 10,531 10,589 8,284 10,411 5,112 15.75%
Div Payout % 61.03% 88.79% 100.01% 54.75% 99.30% 95.45% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 137,367 127,741 126,456 126,667 119,540 119,652 2.79%
NOSH 121,801 121,658 121,756 121,948 121,681 121,845 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 110.26% 84.28% 74.58% 117.59% 76.58% 79.73% -
ROE 12.68% 9.29% 8.37% 11.94% 8.77% 4.48% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 12.98 11.57 11.66 10.55 11.25 5.51 18.67%
EPS 14.31 9.75 8.70 12.41 8.62 4.40 26.56%
DPS 8.73 8.65 8.70 6.80 8.55 4.20 15.73%
NAPS 1.1278 1.05 1.0386 1.0387 0.9824 0.982 2.80%
Adjusted Per Share Value based on latest NOSH - 121,948
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.95 5.30 5.35 4.85 5.16 2.53 18.63%
EPS 6.56 4.47 3.99 5.70 3.95 2.02 26.53%
DPS 4.00 3.97 3.99 3.12 3.92 1.93 15.67%
NAPS 0.5173 0.481 0.4762 0.477 0.4502 0.4506 2.79%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.22 1.04 1.00 0.78 0.81 1.06 -
P/RPS 9.40 8.99 8.58 7.39 7.20 19.23 -13.32%
P/EPS 8.53 10.67 11.50 6.29 9.40 24.11 -18.74%
EY 11.73 9.37 8.70 15.91 10.64 4.15 23.06%
DY 7.16 8.32 8.70 8.72 10.56 3.96 12.56%
P/NAPS 1.08 0.99 0.96 0.75 0.82 1.08 0.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 23/10/12 27/10/11 21/10/10 28/10/09 21/10/08 - -
Price 1.25 1.07 1.03 0.81 0.72 0.00 -
P/RPS 9.63 9.25 8.83 7.68 6.40 0.00 -
P/EPS 8.74 10.98 11.84 6.53 8.36 0.00 -
EY 11.44 9.11 8.44 15.32 11.97 0.00 -
DY 6.98 8.08 8.45 8.40 11.87 0.00 -
P/NAPS 1.11 1.02 0.99 0.78 0.73 0.00 -

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