[ATRIUM] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.72%
YoY- 4.2%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 13,425 16,682 16,482 16,308 14,078 14,209 12,593 1.07%
PBT 12,977 10,945 10,878 10,888 10,449 10,517 7,862 8.70%
Tax -209 0 0 0 0 0 0 -
NP 12,768 10,945 10,878 10,888 10,449 10,517 7,862 8.41%
-
NP to SH 12,768 10,945 10,878 10,888 10,449 10,517 7,862 8.41%
-
Tax Rate 1.61% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 657 5,737 5,604 5,420 3,629 3,692 4,730 -28.02%
-
Net Worth 169,437 164,565 150,826 137,367 127,975 126,427 126,553 4.98%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 11,286 10,718 10,718 10,718 10,400 10,387 7,554 6.91%
Div Payout % 88.40% 97.93% 98.53% 98.44% 99.53% 98.77% 96.07% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 169,437 164,565 150,826 137,367 127,975 126,427 126,553 4.98%
NOSH 121,801 121,801 121,801 121,801 121,881 121,728 121,838 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 95.10% 65.61% 66.00% 66.76% 74.22% 74.02% 62.44% -
ROE 7.54% 6.65% 7.21% 7.93% 8.17% 8.32% 6.21% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.02 13.70 13.53 13.39 11.55 11.67 10.34 1.06%
EPS 10.48 8.97 8.93 8.93 8.57 8.64 6.45 8.42%
DPS 9.27 8.80 8.80 8.80 8.53 8.53 6.20 6.93%
NAPS 1.3911 1.3511 1.2383 1.1278 1.05 1.0386 1.0387 4.98%
Adjusted Per Share Value based on latest NOSH - 121,801
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.06 6.28 6.21 6.14 5.30 5.35 4.74 1.09%
EPS 4.81 4.12 4.10 4.10 3.93 3.96 2.96 8.42%
DPS 4.25 4.04 4.04 4.04 3.92 3.91 2.84 6.94%
NAPS 0.6381 0.6197 0.568 0.5173 0.4819 0.4761 0.4766 4.98%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.08 1.28 1.30 1.22 1.04 1.00 0.78 -
P/RPS 9.80 9.35 9.61 9.11 9.00 8.57 7.55 4.44%
P/EPS 10.30 14.24 14.56 13.65 12.13 11.57 12.09 -2.63%
EY 9.71 7.02 6.87 7.33 8.24 8.64 8.27 2.71%
DY 8.58 6.88 6.77 7.21 8.21 8.53 7.95 1.27%
P/NAPS 0.78 0.95 1.05 1.08 0.99 0.96 0.75 0.65%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 22/10/15 29/10/14 24/10/13 23/10/12 27/10/11 21/10/10 28/10/09 -
Price 1.12 1.27 1.31 1.25 1.07 1.03 0.81 -
P/RPS 10.16 9.27 9.68 9.34 9.26 8.82 7.84 4.41%
P/EPS 10.68 14.13 14.67 13.98 12.48 11.92 12.55 -2.65%
EY 9.36 7.08 6.82 7.15 8.01 8.39 7.97 2.71%
DY 8.27 6.93 6.72 7.04 7.98 8.28 7.65 1.30%
P/NAPS 0.81 0.94 1.06 1.11 1.02 0.99 0.78 0.63%

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