[ATRIUM] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
26-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 7.54%
YoY- -44.57%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 17,502 17,330 17,304 16,919 16,447 15,834 14,522 13.28%
PBT 18,578 18,329 18,147 6,208 5,773 5,335 4,687 151.09%
Tax -11 -11 -11 0 0 0 0 -
NP 18,567 18,318 18,136 6,208 5,773 5,335 4,687 150.99%
-
NP to SH 18,567 18,318 18,136 6,208 5,773 5,335 4,687 150.99%
-
Tax Rate 0.06% 0.06% 0.06% 0.00% 0.00% 0.00% 0.00% -
Total Cost -1,065 -988 -832 10,711 10,674 10,499 9,835 -
-
Net Worth 180,886 180,777 180,569 171,556 171,520 171,471 171,142 3.77%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 9,378 9,195 9,013 8,708 8,282 7,856 7,186 19.47%
Div Payout % 50.51% 50.20% 49.70% 140.28% 143.47% 147.26% 153.32% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 180,886 180,777 180,569 171,556 171,520 171,471 171,142 3.77%
NOSH 121,801 121,801 121,801 121,801 121,801 121,801 121,801 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 106.09% 105.70% 104.81% 36.69% 35.10% 33.69% 32.28% -
ROE 10.26% 10.13% 10.04% 3.62% 3.37% 3.11% 2.74% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 14.37 14.23 14.21 13.89 13.50 13.00 11.92 13.31%
EPS 15.24 15.04 14.89 5.10 4.74 4.38 3.85 150.86%
DPS 7.70 7.55 7.40 7.15 6.80 6.45 5.90 19.48%
NAPS 1.4851 1.4842 1.4825 1.4085 1.4082 1.4078 1.4051 3.77%
Adjusted Per Share Value based on latest NOSH - 121,801
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 6.59 6.53 6.52 6.37 6.19 5.96 5.47 13.26%
EPS 6.99 6.90 6.83 2.34 2.17 2.01 1.77 150.47%
DPS 3.53 3.46 3.39 3.28 3.12 2.96 2.71 19.32%
NAPS 0.6812 0.6808 0.68 0.646 0.6459 0.6457 0.6445 3.77%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.07 1.10 1.11 1.14 1.17 1.11 1.09 -
P/RPS 7.45 7.73 7.81 8.21 8.66 8.54 9.14 -12.77%
P/EPS 7.02 7.31 7.45 22.37 24.69 25.34 28.33 -60.64%
EY 14.25 13.67 13.41 4.47 4.05 3.95 3.53 154.17%
DY 7.20 6.86 6.67 6.27 5.81 5.81 5.41 21.05%
P/NAPS 0.72 0.74 0.75 0.81 0.83 0.79 0.78 -5.21%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 25/07/18 26/04/18 08/02/18 26/10/17 27/07/17 27/04/17 15/02/17 -
Price 1.10 1.08 1.09 1.13 1.17 1.12 1.12 -
P/RPS 7.66 7.59 7.67 8.13 8.66 8.62 9.39 -12.72%
P/EPS 7.22 7.18 7.32 22.17 24.69 25.57 29.11 -60.62%
EY 13.86 13.93 13.66 4.51 4.05 3.91 3.44 153.85%
DY 7.00 6.99 6.79 6.33 5.81 5.76 5.27 20.89%
P/NAPS 0.74 0.73 0.74 0.80 0.83 0.80 0.80 -5.07%

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