[ATRIUM] QoQ TTM Result on 31-Dec-2020 [#4]

Announcement Date
26-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 74.38%
YoY- 501.0%
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 38,848 37,286 35,802 34,405 32,986 29,637 26,299 29.67%
PBT 24,576 22,791 22,496 21,128 19,268 16,411 13,408 49.71%
Tax -153 -153 -153 -153 -7,240 -7,240 -7,240 -92.33%
NP 24,423 22,638 22,343 20,975 12,028 9,171 6,168 150.07%
-
NP to SH 24,423 22,638 22,343 20,975 12,028 9,171 6,168 150.07%
-
Tax Rate 0.62% 0.67% 0.68% 0.72% 37.58% 44.12% 54.00% -
Total Cost 14,425 14,648 13,459 13,430 20,958 20,466 20,131 -19.90%
-
Net Worth 268,571 266,443 266,156 265,747 263,987 263,250 262,248 1.59%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 20,871 19,848 19,439 18,416 16,840 14,216 13,046 36.74%
Div Payout % 85.46% 87.68% 87.00% 87.80% 140.01% 155.01% 211.52% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 268,571 266,443 266,156 265,747 263,987 263,250 262,248 1.59%
NOSH 204,625 204,625 204,625 204,625 204,625 204,625 204,625 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 62.87% 60.71% 62.41% 60.96% 36.46% 30.94% 23.45% -
ROE 9.09% 8.50% 8.39% 7.89% 4.56% 3.48% 2.35% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 18.98 18.22 17.50 16.81 16.12 14.48 12.85 29.66%
EPS 11.94 11.06 10.92 10.25 5.88 4.48 3.01 150.37%
DPS 10.20 9.70 9.50 9.00 8.23 6.95 6.38 36.68%
NAPS 1.3125 1.3021 1.3007 1.2987 1.2901 1.2865 1.2816 1.59%
Adjusted Per Share Value based on latest NOSH - 204,625
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 14.63 14.04 13.48 12.96 12.42 11.16 9.90 29.70%
EPS 9.20 8.52 8.41 7.90 4.53 3.45 2.32 150.32%
DPS 7.86 7.47 7.32 6.94 6.34 5.35 4.91 36.80%
NAPS 1.0114 1.0034 1.0023 1.0007 0.9941 0.9913 0.9876 1.59%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.46 1.50 1.34 1.15 1.07 1.03 0.92 -
P/RPS 7.69 8.23 7.66 6.84 6.64 7.11 7.16 4.87%
P/EPS 12.23 13.56 12.27 11.22 18.20 22.98 30.52 -45.61%
EY 8.17 7.38 8.15 8.91 5.49 4.35 3.28 83.65%
DY 6.99 6.47 7.09 7.83 7.69 6.75 6.93 0.57%
P/NAPS 1.11 1.15 1.03 0.89 0.83 0.80 0.72 33.41%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 28/10/21 27/07/21 27/04/21 26/01/21 27/10/20 06/08/20 28/05/20 -
Price 1.44 1.45 1.44 1.23 1.08 1.04 1.01 -
P/RPS 7.58 7.96 8.23 7.32 6.70 7.18 7.86 -2.38%
P/EPS 12.06 13.11 13.19 12.00 18.37 23.20 33.51 -49.37%
EY 8.29 7.63 7.58 8.33 5.44 4.31 2.98 97.67%
DY 7.08 6.69 6.60 7.32 7.62 6.68 6.31 7.97%
P/NAPS 1.10 1.11 1.11 0.95 0.84 0.81 0.79 24.66%

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