[ATRIUM] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
29-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 0.02%
YoY- 1.16%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 14,395 15,499 16,152 16,630 16,635 16,555 16,481 -8.64%
PBT 17,055 14,173 14,822 24,462 24,458 24,426 24,413 -21.31%
Tax -158 0 0 0 0 0 0 -
NP 16,897 14,173 14,822 24,462 24,458 24,426 24,413 -21.80%
-
NP to SH 16,897 14,173 14,822 24,462 24,458 24,426 24,413 -21.80%
-
Tax Rate 0.93% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -2,502 1,326 1,330 -7,832 -7,823 -7,871 -7,932 -53.75%
-
Net Worth 171,812 168,414 168,499 164,565 164,540 164,467 164,406 2.98%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 11,327 9,622 10,231 10,718 10,718 10,718 10,718 3.76%
Div Payout % 67.04% 67.89% 69.03% 43.82% 43.82% 43.88% 43.90% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 171,812 168,414 168,499 164,565 164,540 164,467 164,406 2.98%
NOSH 121,801 121,801 121,801 121,801 121,801 121,801 121,801 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 117.38% 91.44% 91.77% 147.10% 147.03% 147.54% 148.13% -
ROE 9.83% 8.42% 8.80% 14.86% 14.86% 14.85% 14.85% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.82 12.72 13.26 13.65 13.66 13.59 13.53 -8.63%
EPS 13.87 11.64 12.17 20.08 20.08 20.05 20.04 -21.80%
DPS 9.30 7.90 8.40 8.80 8.80 8.80 8.80 3.76%
NAPS 1.4106 1.3827 1.3834 1.3511 1.3509 1.3503 1.3498 2.98%
Adjusted Per Share Value based on latest NOSH - 121,801
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.42 5.84 6.08 6.26 6.26 6.23 6.21 -8.69%
EPS 6.36 5.34 5.58 9.21 9.21 9.20 9.19 -21.81%
DPS 4.27 3.62 3.85 4.04 4.04 4.04 4.04 3.77%
NAPS 0.647 0.6342 0.6345 0.6197 0.6196 0.6193 0.6191 2.99%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.14 1.21 1.19 1.28 1.26 1.27 1.30 -
P/RPS 9.65 9.51 8.97 9.37 9.23 9.34 9.61 0.27%
P/EPS 8.22 10.40 9.78 6.37 6.27 6.33 6.49 17.11%
EY 12.17 9.62 10.23 15.69 15.94 15.79 15.42 -14.63%
DY 8.16 6.53 7.06 6.88 6.98 6.93 6.77 13.29%
P/NAPS 0.81 0.88 0.86 0.95 0.93 0.94 0.96 -10.73%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 07/08/15 23/04/15 22/01/15 29/10/14 24/07/14 24/04/14 28/01/14 -
Price 1.13 1.20 1.24 1.27 1.26 1.31 1.24 -
P/RPS 9.56 9.43 9.35 9.30 9.23 9.64 9.16 2.89%
P/EPS 8.15 10.31 10.19 6.32 6.27 6.53 6.19 20.18%
EY 12.28 9.70 9.81 15.81 15.94 15.31 16.16 -16.76%
DY 8.23 6.58 6.77 6.93 6.98 6.72 7.10 10.37%
P/NAPS 0.80 0.87 0.90 0.94 0.93 0.97 0.92 -8.91%

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