[ATRIUM] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 35.43%
YoY- -39.28%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 13,425 13,282 14,184 16,153 16,682 16,796 16,796 -13.86%
PBT 12,977 15,458 8,408 14,823 10,945 10,994 11,004 11.61%
Tax -209 -316 0 0 0 0 0 -
NP 12,768 15,142 8,408 14,823 10,945 10,994 11,004 10.41%
-
NP to SH 12,768 15,142 8,408 14,823 10,945 10,994 11,004 10.41%
-
Tax Rate 1.61% 2.04% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 657 -1,860 5,776 1,330 5,737 5,802 5,792 -76.53%
-
Net Worth 169,437 171,812 168,414 168,499 164,565 164,540 164,467 2.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 11,286 12,910 8,282 10,231 10,718 10,718 10,718 3.49%
Div Payout % 88.40% 85.27% 98.51% 69.02% 97.93% 97.49% 97.41% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 169,437 171,812 168,414 168,499 164,565 164,540 164,467 2.00%
NOSH 121,801 121,801 121,801 121,801 121,801 121,801 121,801 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 95.10% 114.00% 59.28% 91.77% 65.61% 65.46% 65.52% -
ROE 7.54% 8.81% 4.99% 8.80% 6.65% 6.68% 6.69% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.02 10.90 11.65 13.26 13.70 13.79 13.79 -13.87%
EPS 10.48 12.44 6.92 12.17 8.97 9.02 9.04 10.34%
DPS 9.27 10.60 6.80 8.40 8.80 8.80 8.80 3.52%
NAPS 1.3911 1.4106 1.3827 1.3834 1.3511 1.3509 1.3503 2.00%
Adjusted Per Share Value based on latest NOSH - 121,801
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.06 5.00 5.34 6.08 6.28 6.32 6.32 -13.76%
EPS 4.81 5.70 3.17 5.58 4.12 4.14 4.14 10.50%
DPS 4.25 4.86 3.12 3.85 4.04 4.04 4.04 3.43%
NAPS 0.6381 0.647 0.6342 0.6345 0.6197 0.6196 0.6193 2.01%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.08 1.14 1.21 1.19 1.28 1.26 1.27 -
P/RPS 9.80 10.45 10.39 8.97 9.35 9.14 9.21 4.22%
P/EPS 10.30 9.17 17.53 9.78 14.24 13.96 14.06 -18.72%
EY 9.71 10.91 5.71 10.23 7.02 7.16 7.11 23.06%
DY 8.58 9.30 5.62 7.06 6.88 6.98 6.93 15.28%
P/NAPS 0.78 0.81 0.88 0.86 0.95 0.93 0.94 -11.68%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 22/10/15 07/08/15 23/04/15 22/01/15 29/10/14 24/07/14 24/04/14 -
Price 1.12 1.13 1.20 1.24 1.27 1.26 1.31 -
P/RPS 10.16 10.36 10.30 9.35 9.27 9.14 9.50 4.57%
P/EPS 10.68 9.09 17.38 10.19 14.13 13.96 14.50 -18.42%
EY 9.36 11.00 5.75 9.81 7.08 7.16 6.90 22.51%
DY 8.27 9.38 5.67 6.77 6.93 6.98 6.72 14.82%
P/NAPS 0.81 0.80 0.87 0.90 0.94 0.93 0.97 -11.31%

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