[ATRIUM] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 12.5%
YoY- 38.53%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 16,481 16,348 14,133 14,170 12,983 13,692 10,141 8.42%
PBT 24,413 24,189 17,096 11,911 8,598 17,113 7,961 20.51%
Tax 0 0 0 0 0 0 0 -
NP 24,413 24,189 17,096 11,911 8,598 17,113 7,961 20.51%
-
NP to SH 24,413 24,189 17,096 11,911 8,598 17,113 7,961 20.51%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -7,932 -7,841 -2,963 2,259 4,385 -3,421 2,180 -
-
Net Worth 164,406 150,704 137,179 127,987 126,265 128,882 119,294 5.48%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 10,718 10,718 10,444 10,473 8,463 10,230 7,912 5.18%
Div Payout % 43.90% 44.31% 61.09% 87.93% 98.44% 59.78% 99.39% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 164,406 150,704 137,179 127,987 126,265 128,882 119,294 5.48%
NOSH 121,801 121,801 121,828 121,939 121,666 121,794 121,728 0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 148.13% 147.96% 120.97% 84.06% 66.23% 124.99% 78.50% -
ROE 14.85% 16.05% 12.46% 9.31% 6.81% 13.28% 6.67% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 13.53 13.42 11.60 11.62 10.67 11.24 8.33 8.41%
EPS 20.04 19.86 14.03 9.77 7.07 14.05 6.54 20.49%
DPS 8.80 8.80 8.58 8.60 6.95 8.40 6.50 5.17%
NAPS 1.3498 1.2373 1.126 1.0496 1.0378 1.0582 0.98 5.47%
Adjusted Per Share Value based on latest NOSH - 121,939
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.21 6.16 5.32 5.34 4.89 5.16 3.82 8.42%
EPS 9.19 9.11 6.44 4.49 3.24 6.44 3.00 20.49%
DPS 4.04 4.04 3.93 3.94 3.19 3.85 2.98 5.19%
NAPS 0.6191 0.5675 0.5166 0.482 0.4755 0.4853 0.4492 5.48%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.30 1.29 1.07 1.06 0.92 0.67 1.00 -
P/RPS 9.61 9.61 9.22 9.12 8.62 5.96 12.00 -3.63%
P/EPS 6.49 6.50 7.62 10.85 13.02 4.77 15.29 -13.29%
EY 15.42 15.39 13.11 9.22 7.68 20.97 6.54 15.35%
DY 6.77 6.82 8.02 8.11 7.55 12.54 6.50 0.67%
P/NAPS 0.96 1.04 0.95 1.01 0.89 0.63 1.02 -1.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/01/14 22/01/13 17/01/12 25/01/11 21/01/10 23/01/09 - -
Price 1.24 1.26 1.11 1.05 0.92 0.65 0.00 -
P/RPS 9.16 9.39 9.57 9.04 8.62 5.78 0.00 -
P/EPS 6.19 6.34 7.91 10.75 13.02 4.63 0.00 -
EY 16.16 15.76 12.64 9.30 7.68 21.62 0.00 -
DY 7.10 6.98 7.73 8.19 7.55 12.92 0.00 -
P/NAPS 0.92 1.02 0.99 1.00 0.89 0.61 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