[ATRIUM] QoQ TTM Result on 31-Dec-2011 [#4]

Stock

[ATRIUM] ATRIUM REITS

Announcement Date

17-Jan-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Dec-2011 [#4]

Profit Trend

QoQ- 44.14%

YoY- 43.53%

Quarter Report

ATRIUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	15,804	15,207	14,663	14,133	14,073	14,122	14,151	7.62%
YoY %	3.93%	3.71%	3.75%	0.43%	-0.35%	-0.20%	-	-
Horiz. %	111.68%	107.46%	103.62%	99.87%	99.45%	99.80%	100.00%	-
PBT	17,425	17,231	17,155	17,096	11,861	11,996	11,947	28.52%
YoY %	1.13%	0.44%	0.35%	44.14%	-1.13%	0.41%	-	-
Horiz. %	145.85%	144.23%	143.59%	143.10%	99.28%	100.41%	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	17,425	17,231	17,155	17,096	11,861	11,996	11,947	28.52%
YoY %	1.13%	0.44%	0.35%	44.14%	-1.13%	0.41%	-	-
Horiz. %	145.85%	144.23%	143.59%	143.10%	99.28%	100.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,425	17,231	17,155	17,096	11,861	11,996	11,947	28.52%
YoY %	1.13%	0.44%	0.35%	44.14%	-1.13%	0.41%	-	-
Horiz. %	145.85%	144.23%	143.59%	143.10%	99.28%	100.41%	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	-1,621	-2,024	-2,492	-2,963	2,212	2,126	2,204	-
YoY %	19.91%	18.78%	15.90%	-233.95%	4.05%	-3.54%	-	-
Horiz. %	-73.55%	-91.83%	-113.07%	-134.44%	100.36%	96.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	137,367	137,281	134,602	137,179	127,741	127,999	127,582	5.03%
YoY %	0.06%	1.99%	-1.88%	7.39%	-0.20%	0.33%	-	-
Horiz. %	107.67%	107.60%	105.50%	107.52%	100.12%	100.33%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	10,633	10,509	10,450	10,444	10,531	10,534	10,533	0.63%
YoY %	1.18%	0.56%	0.06%	-0.83%	-0.03%	0.01%	-	-
Horiz. %	100.95%	99.77%	99.21%	99.16%	99.98%	100.01%	100.00%	-
Div Payout %	61.03%	60.99%	60.92%	61.09%	88.79%	87.81%	88.17%	-
YoY %	0.07%	0.11%	-0.28%	-31.20%	1.12%	-0.41%	-	-
Horiz. %	69.22%	69.17%	69.09%	69.29%	100.70%	99.59%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	137,367	137,281	134,602	137,179	127,741	127,999	127,582	5.03%
YoY %	0.06%	1.99%	-1.88%	7.39%	-0.20%	0.33%	-	-
Horiz. %	107.67%	107.60%	105.50%	107.52%	100.12%	100.33%	100.00%	-
NOSH	121,801	121,801	121,801	121,828	121,658	121,915	121,506	0.16%
YoY %	0.00%	0.00%	-0.02%	0.14%	-0.21%	0.34%	-	-
Horiz. %	100.24%	100.24%	100.24%	100.27%	100.13%	100.34%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	110.26%	113.31%	117.00%	120.97%	84.28%	84.95%	84.43%	-
YoY %	-2.69%	-3.15%	-3.28%	43.53%	-0.79%	0.62%	-	-
Horiz. %	130.59%	134.21%	138.58%	143.28%	99.82%	100.62%	100.00%	-
ROE	12.68%	12.55%	12.74%	12.46%	9.29%	9.37%	9.36%	-
YoY %	1.04%	-1.49%	2.25%	34.12%	-0.85%	0.11%	-	-
Horiz. %	135.47%	134.08%	136.11%	133.12%	99.25%	100.11%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	12.98	12.49	12.04	11.60	11.57	11.58	11.65	7.45%
YoY %	3.92%	3.74%	3.79%	0.26%	-0.09%	-0.60%	-	-
Horiz. %	111.42%	107.21%	103.35%	99.57%	99.31%	99.40%	100.00%	-
EPS	14.31	14.15	14.08	14.03	9.75	9.84	9.83	28.35%
YoY %	1.13%	0.50%	0.36%	43.90%	-0.91%	0.10%	-	-
Horiz. %	145.57%	143.95%	143.23%	142.73%	99.19%	100.10%	100.00%	-
DPS	8.73	8.63	8.58	8.58	8.65	8.65	8.65	0.61%
YoY %	1.16%	0.58%	0.00%	-0.81%	0.00%	0.00%	-	-
Horiz. %	100.92%	99.77%	99.19%	99.19%	100.00%	100.00%	100.00%	-
NAPS	1.1278	1.1271	1.1051	1.126	1.05	1.0499	1.05	4.86%
YoY %	0.06%	1.99%	-1.86%	7.24%	0.01%	-0.01%	-	-
Horiz. %	107.41%	107.34%	105.25%	107.24%	100.00%	99.99%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 121,828
RPS	5.95	5.73	5.52	5.32	5.30	5.32	5.33	7.59%
YoY %	3.84%	3.80%	3.76%	0.38%	-0.38%	-0.19%	-	-
Horiz. %	111.63%	107.50%	103.56%	99.81%	99.44%	99.81%	100.00%	-
EPS	6.56	6.49	6.46	6.44	4.47	4.52	4.50	28.47%
YoY %	1.08%	0.46%	0.31%	44.07%	-1.11%	0.44%	-	-
Horiz. %	145.78%	144.22%	143.56%	143.11%	99.33%	100.44%	100.00%	-
DPS	4.00	3.96	3.94	3.93	3.97	3.97	3.97	0.50%
YoY %	1.01%	0.51%	0.25%	-1.01%	0.00%	0.00%	-	-
Horiz. %	100.76%	99.75%	99.24%	98.99%	100.00%	100.00%	100.00%	-
NAPS	0.5173	0.517	0.5069	0.5166	0.481	0.482	0.4804	5.04%
YoY %	0.06%	1.99%	-1.88%	7.40%	-0.21%	0.33%	-	-
Horiz. %	107.68%	107.62%	105.52%	107.54%	100.12%	100.33%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	1.22	1.18	1.14	1.07	1.04	1.09	1.05	-
P/RPS	9.40	9.45	9.47	9.22	8.99	9.41	9.02	2.78%
YoY %	-0.53%	-0.21%	2.71%	2.56%	-4.46%	4.32%	-	-
Horiz. %	104.21%	104.77%	104.99%	102.22%	99.67%	104.32%	100.00%	-
P/EPS	8.53	8.34	8.09	7.62	10.67	11.08	10.68	-13.88%
YoY %	2.28%	3.09%	6.17%	-28.58%	-3.70%	3.75%	-	-
Horiz. %	79.87%	78.09%	75.75%	71.35%	99.91%	103.75%	100.00%	-
EY	11.73	11.99	12.35	13.11	9.37	9.03	9.36	16.19%
YoY %	-2.17%	-2.91%	-5.80%	39.91%	3.77%	-3.53%	-	-
Horiz. %	125.32%	128.10%	131.94%	140.06%	100.11%	96.47%	100.00%	-
DY	7.16	7.31	7.53	8.02	8.32	7.94	8.24	-8.91%
YoY %	-2.05%	-2.92%	-6.11%	-3.61%	4.79%	-3.64%	-	-
Horiz. %	86.89%	88.71%	91.38%	97.33%	100.97%	96.36%	100.00%	-
P/NAPS	1.08	1.05	1.03	0.95	0.99	1.04	1.00	5.24%
YoY %	2.86%	1.94%	8.42%	-4.04%	-4.81%	4.00%	-	-
Horiz. %	108.00%	105.00%	103.00%	95.00%	99.00%	104.00%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	23/10/12	19/07/12	24/04/12	17/01/12	27/10/11	26/07/11	25/04/11	-
Price	1.25	1.22	1.16	1.11	1.07	1.09	1.05	-
P/RPS	9.63	9.77	9.64	9.57	9.25	9.41	9.02	4.44%
YoY %	-1.43%	1.35%	0.73%	3.46%	-1.70%	4.32%	-	-
Horiz. %	106.76%	108.31%	106.87%	106.10%	102.55%	104.32%	100.00%	-
P/EPS	8.74	8.62	8.24	7.91	10.98	11.08	10.68	-12.47%
YoY %	1.39%	4.61%	4.17%	-27.96%	-0.90%	3.75%	-	-
Horiz. %	81.84%	80.71%	77.15%	74.06%	102.81%	103.75%	100.00%	-
EY	11.44	11.60	12.14	12.64	9.11	9.03	9.36	14.27%
YoY %	-1.38%	-4.45%	-3.96%	38.75%	0.89%	-3.53%	-	-
Horiz. %	122.22%	123.93%	129.70%	135.04%	97.33%	96.47%	100.00%	-
DY	6.98	7.07	7.40	7.73	8.08	7.94	8.24	-10.44%
YoY %	-1.27%	-4.46%	-4.27%	-4.33%	1.76%	-3.64%	-	-
Horiz. %	84.71%	85.80%	89.81%	93.81%	98.06%	96.36%	100.00%	-
P/NAPS	1.11	1.08	1.05	0.99	1.02	1.04	1.00	7.18%
YoY %	2.78%	2.86%	6.06%	-2.94%	-1.92%	4.00%	-	-
Horiz. %	111.00%	108.00%	105.00%	99.00%	102.00%	104.00%	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