[ATRIUM] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -1.13%
YoY- 12.02%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 16,630 16,480 15,804 14,073 14,196 12,867 13,692 3.29%
PBT 24,462 24,182 17,425 11,861 10,588 15,130 10,485 15.15%
Tax 0 0 0 0 0 0 0 -
NP 24,462 24,182 17,425 11,861 10,588 15,130 10,485 15.15%
-
NP to SH 24,462 24,182 17,425 11,861 10,588 15,130 10,485 15.15%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -7,832 -7,702 -1,621 2,212 3,608 -2,263 3,207 -
-
Net Worth 164,565 150,826 137,367 127,741 126,456 126,667 119,540 5.46%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 10,718 10,718 10,633 10,531 10,589 8,284 10,411 0.48%
Div Payout % 43.82% 44.32% 61.03% 88.79% 100.01% 54.75% 99.30% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 164,565 150,826 137,367 127,741 126,456 126,667 119,540 5.46%
NOSH 121,801 121,801 121,801 121,658 121,756 121,948 121,681 0.01%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 147.10% 146.74% 110.26% 84.28% 74.58% 117.59% 76.58% -
ROE 14.86% 16.03% 12.68% 9.29% 8.37% 11.94% 8.77% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 13.65 13.53 12.98 11.57 11.66 10.55 11.25 3.27%
EPS 20.08 19.85 14.31 9.75 8.70 12.41 8.62 15.12%
DPS 8.80 8.80 8.73 8.65 8.70 6.80 8.55 0.48%
NAPS 1.3511 1.2383 1.1278 1.05 1.0386 1.0387 0.9824 5.45%
Adjusted Per Share Value based on latest NOSH - 121,658
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 6.26 6.21 5.95 5.30 5.35 4.85 5.16 3.27%
EPS 9.21 9.11 6.56 4.47 3.99 5.70 3.95 15.14%
DPS 4.04 4.04 4.00 3.97 3.99 3.12 3.92 0.50%
NAPS 0.6197 0.568 0.5173 0.481 0.4762 0.477 0.4502 5.46%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.28 1.30 1.22 1.04 1.00 0.78 0.81 -
P/RPS 9.37 9.61 9.40 8.99 8.58 7.39 7.20 4.48%
P/EPS 6.37 6.55 8.53 10.67 11.50 6.29 9.40 -6.27%
EY 15.69 15.27 11.73 9.37 8.70 15.91 10.64 6.68%
DY 6.88 6.77 7.16 8.32 8.70 8.72 10.56 -6.88%
P/NAPS 0.95 1.05 1.08 0.99 0.96 0.75 0.82 2.48%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 29/10/14 24/10/13 23/10/12 27/10/11 21/10/10 28/10/09 21/10/08 -
Price 1.27 1.31 1.25 1.07 1.03 0.81 0.72 -
P/RPS 9.30 9.68 9.63 9.25 8.83 7.68 6.40 6.42%
P/EPS 6.32 6.60 8.74 10.98 11.84 6.53 8.36 -4.55%
EY 15.81 15.16 11.44 9.11 8.44 15.32 11.97 4.74%
DY 6.93 6.72 6.98 8.08 8.45 8.40 11.87 -8.57%
P/NAPS 0.94 1.06 1.11 1.02 0.99 0.78 0.73 4.30%

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