[ATRIUM] QoQ 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

Atrium Reit - 3rd Qtr Result - 30 Sept 2009.pdf

Latest QR

Upcoming QR

ATRIUM's Result

ATRIUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	14,166	13,638	12,983	12,867	12,751	13,153	13,692	2.30%
YoY %	3.87%	5.05%	0.90%	0.91%	-3.06%	-3.94%	-	-
Horiz. %	103.46%	99.61%	94.82%	93.97%	93.13%	96.06%	100.00%	-
PBT	10,703	9,157	8,598	15,130	14,990	16,569	17,113	-26.92%
YoY %	16.88%	6.50%	-43.17%	0.93%	-9.53%	-3.18%	-	-
Horiz. %	62.54%	53.51%	50.24%	88.41%	87.59%	96.82%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	10,703	9,157	8,598	15,130	14,990	16,569	17,113	-26.92%
YoY %	16.88%	6.50%	-43.17%	0.93%	-9.53%	-3.18%	-	-
Horiz. %	62.54%	53.51%	50.24%	88.41%	87.59%	96.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,703	9,157	8,598	15,130	14,990	16,569	17,113	-26.92%
YoY %	16.88%	6.50%	-43.17%	0.93%	-9.53%	-3.18%	-	-
Horiz. %	62.54%	53.51%	50.24%	88.41%	87.59%	96.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	3,463	4,481	4,385	-2,263	-2,239	-3,416	-3,421	-
YoY %	-22.72%	2.19%	293.77%	-1.07%	34.46%	0.15%	-	-
Horiz. %	-101.23%	-130.99%	-128.18%	66.15%	65.45%	99.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	126,524	126,194	126,265	126,667	126,750	126,050	128,882	-1.22%
YoY %	0.26%	-0.06%	-0.32%	-0.07%	0.56%	-2.20%	-	-
Horiz. %	98.17%	97.91%	97.97%	98.28%	98.35%	97.80%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	10,654	9,010	8,463	8,284	8,156	9,735	10,230	2.75%
YoY %	18.25%	6.46%	2.16%	1.57%	-16.22%	-4.84%	-	-
Horiz. %	104.14%	88.07%	82.73%	80.98%	79.73%	95.16%	100.00%	-
Div Payout %	99.54%	98.40%	98.44%	54.75%	54.41%	58.76%	59.78%	-
YoY %	1.16%	-0.04%	79.80%	0.62%	-7.40%	-1.71%	-	-
Horiz. %	166.51%	164.60%	164.67%	91.59%	91.02%	98.29%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	126,524	126,194	126,265	126,667	126,750	126,050	128,882	-1.22%
YoY %	0.26%	-0.06%	-0.32%	-0.07%	0.56%	-2.20%	-	-
Horiz. %	98.17%	97.91%	97.97%	98.28%	98.35%	97.80%	100.00%	-
NOSH	121,904	121,527	121,666	121,948	122,168	121,529	121,794	0.06%
YoY %	0.31%	-0.11%	-0.23%	-0.18%	0.53%	-0.22%	-	-
Horiz. %	100.09%	99.78%	99.89%	100.13%	100.31%	99.78%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	75.55%	67.14%	66.23%	117.59%	117.56%	125.97%	124.99%	-
YoY %	12.53%	1.37%	-43.68%	0.03%	-6.68%	0.78%	-	-
Horiz. %	60.44%	53.72%	52.99%	94.08%	94.06%	100.78%	100.00%	-
ROE	8.46%	7.26%	6.81%	11.94%	11.83%	13.14%	13.28%	-
YoY %	16.53%	6.61%	-42.96%	0.93%	-9.97%	-1.05%	-	-
Horiz. %	63.70%	54.67%	51.28%	89.91%	89.08%	98.95%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	11.62	11.22	10.67	10.55	10.44	10.82	11.24	2.24%
YoY %	3.57%	5.15%	1.14%	1.05%	-3.51%	-3.74%	-	-
Horiz. %	103.38%	99.82%	94.93%	93.86%	92.88%	96.26%	100.00%	-
EPS	8.78	7.53	7.07	12.41	12.27	13.63	14.05	-26.96%
YoY %	16.60%	6.51%	-43.03%	1.14%	-9.98%	-2.99%	-	-
Horiz. %	62.49%	53.59%	50.32%	88.33%	87.33%	97.01%	100.00%	-
DPS	8.75	7.40	6.95	6.80	6.70	8.00	8.40	2.76%
YoY %	18.24%	6.47%	2.21%	1.49%	-16.25%	-4.76%	-	-
Horiz. %	104.17%	88.10%	82.74%	80.95%	79.76%	95.24%	100.00%	-
NAPS	1.0379	1.0384	1.0378	1.0387	1.0375	1.0372	1.0582	-1.28%
YoY %	-0.05%	0.06%	-0.09%	0.12%	0.03%	-1.98%	-	-
Horiz. %	98.08%	98.13%	98.07%	98.16%	98.04%	98.02%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 121,948
RPS	5.33	5.14	4.89	4.85	4.80	4.95	5.16	2.19%
YoY %	3.70%	5.11%	0.82%	1.04%	-3.03%	-4.07%	-	-
Horiz. %	103.29%	99.61%	94.77%	93.99%	93.02%	95.93%	100.00%	-
EPS	4.03	3.45	3.24	5.70	5.64	6.24	6.44	-26.90%
YoY %	16.81%	6.48%	-43.16%	1.06%	-9.62%	-3.11%	-	-
Horiz. %	62.58%	53.57%	50.31%	88.51%	87.58%	96.89%	100.00%	-
DPS	4.01	3.39	3.19	3.12	3.07	3.67	3.85	2.75%
YoY %	18.29%	6.27%	2.24%	1.63%	-16.35%	-4.68%	-	-
Horiz. %	104.16%	88.05%	82.86%	81.04%	79.74%	95.32%	100.00%	-
NAPS	0.4765	0.4752	0.4755	0.477	0.4773	0.4747	0.4853	-1.21%
YoY %	0.27%	-0.06%	-0.31%	-0.06%	0.55%	-2.18%	-	-
Horiz. %	98.19%	97.92%	97.98%	98.29%	98.35%	97.82%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	0.96	0.94	0.92	0.78	0.66	0.61	0.67	-
P/RPS	8.26	8.38	8.62	7.39	6.32	5.64	5.96	24.37%
YoY %	-1.43%	-2.78%	16.64%	16.93%	12.06%	-5.37%	-	-
Horiz. %	138.59%	140.60%	144.63%	123.99%	106.04%	94.63%	100.00%	-
P/EPS	10.93	12.48	13.02	6.29	5.38	4.47	4.77	74.07%
YoY %	-12.42%	-4.15%	107.00%	16.91%	20.36%	-6.29%	-	-
Horiz. %	229.14%	261.64%	272.96%	131.87%	112.79%	93.71%	100.00%	-
EY	9.15	8.02	7.68	15.91	18.59	22.35	20.97	-42.55%
YoY %	14.09%	4.43%	-51.73%	-14.42%	-16.82%	6.58%	-	-
Horiz. %	43.63%	38.25%	36.62%	75.87%	88.65%	106.58%	100.00%	-
DY	9.11	7.87	7.55	8.72	10.15	13.11	12.54	-19.23%
YoY %	15.76%	4.24%	-13.42%	-14.09%	-22.58%	4.55%	-	-
Horiz. %	72.65%	62.76%	60.21%	69.54%	80.94%	104.55%	100.00%	-
P/NAPS	0.92	0.91	0.89	0.75	0.64	0.59	0.63	28.80%
YoY %	1.10%	2.25%	18.67%	17.19%	8.47%	-6.35%	-	-
Horiz. %	146.03%	144.44%	141.27%	119.05%	101.59%	93.65%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	22/07/10	27/04/10	21/01/10	28/10/09	06/08/09	04/05/09	23/01/09	-
Price	0.95	0.95	0.92	0.81	0.80	0.66	0.65	-
P/RPS	8.18	8.47	8.62	7.68	7.66	6.10	5.78	26.13%
YoY %	-3.42%	-1.74%	12.24%	0.26%	25.57%	5.54%	-	-
Horiz. %	141.52%	146.54%	149.13%	132.87%	132.53%	105.54%	100.00%	-
P/EPS	10.82	12.61	13.02	6.53	6.52	4.84	4.63	76.37%
YoY %	-14.20%	-3.15%	99.39%	0.15%	34.71%	4.54%	-	-
Horiz. %	233.69%	272.35%	281.21%	141.04%	140.82%	104.54%	100.00%	-
EY	9.24	7.93	7.68	15.32	15.34	20.66	21.62	-43.34%
YoY %	16.52%	3.26%	-49.87%	-0.13%	-25.75%	-4.44%	-	-
Horiz. %	42.74%	36.68%	35.52%	70.86%	70.95%	95.56%	100.00%	-
DY	9.21	7.79	7.55	8.40	8.38	12.12	12.92	-20.25%
YoY %	18.23%	3.18%	-10.12%	0.24%	-30.86%	-6.19%	-	-
Horiz. %	71.28%	60.29%	58.44%	65.02%	64.86%	93.81%	100.00%	-
P/NAPS	0.92	0.91	0.89	0.78	0.77	0.64	0.61	31.61%
YoY %	1.10%	2.25%	14.10%	1.30%	20.31%	4.92%	-	-
Horiz. %	150.82%	149.18%	145.90%	127.87%	126.23%	104.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos