[ATRIUM] YoY Annualized Quarter 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- -0.44%
YoY- 0.61%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 17,318 14,122 13,425 16,682 16,482 16,308 14,078 3.50%
PBT 9,164 7,134 12,977 10,945 10,878 10,888 10,449 -2.16%
Tax 0 0 -209 0 0 0 0 -
NP 9,164 7,134 12,768 10,945 10,878 10,888 10,449 -2.16%
-
NP to SH 9,164 7,134 12,768 10,945 10,878 10,888 10,449 -2.16%
-
Tax Rate 0.00% 0.00% 1.61% 0.00% 0.00% 0.00% 0.00% -
Total Cost 8,154 6,988 657 5,737 5,604 5,420 3,629 14.43%
-
Net Worth 171,556 173,627 169,437 164,565 150,826 137,367 127,975 5.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 3,004 2,436 11,286 10,718 10,718 10,718 10,400 -18.68%
Div Payout % 32.79% 34.14% 88.40% 97.93% 98.53% 98.44% 99.53% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 171,556 173,627 169,437 164,565 150,826 137,367 127,975 5.00%
NOSH 121,801 121,801 121,801 121,801 121,801 121,801 121,881 -0.01%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 52.91% 50.52% 95.10% 65.61% 66.00% 66.76% 74.22% -
ROE 5.34% 4.11% 7.54% 6.65% 7.21% 7.93% 8.17% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 14.22 11.59 11.02 13.70 13.53 13.39 11.55 3.52%
EPS 7.52 5.85 10.48 8.97 8.93 8.93 8.57 -2.15%
DPS 2.47 2.00 9.27 8.80 8.80 8.80 8.53 -18.64%
NAPS 1.4085 1.4255 1.3911 1.3511 1.2383 1.1278 1.05 5.01%
Adjusted Per Share Value based on latest NOSH - 121,801
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 6.52 5.32 5.06 6.28 6.21 6.14 5.30 3.50%
EPS 3.45 2.69 4.81 4.12 4.10 4.10 3.93 -2.14%
DPS 1.13 0.92 4.25 4.04 4.04 4.04 3.92 -18.70%
NAPS 0.646 0.6538 0.6381 0.6197 0.568 0.5173 0.4819 5.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.14 1.08 1.08 1.28 1.30 1.22 1.04 -
P/RPS 8.02 9.31 9.80 9.35 9.61 9.11 9.00 -1.90%
P/EPS 15.15 18.44 10.30 14.24 14.56 13.65 12.13 3.77%
EY 6.60 5.42 9.71 7.02 6.87 7.33 8.24 -3.62%
DY 2.16 1.85 8.58 6.88 6.77 7.21 8.21 -19.93%
P/NAPS 0.81 0.76 0.78 0.95 1.05 1.08 0.99 -3.28%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 26/10/17 25/10/16 22/10/15 29/10/14 24/10/13 23/10/12 27/10/11 -
Price 1.13 1.10 1.12 1.27 1.31 1.25 1.07 -
P/RPS 7.95 9.49 10.16 9.27 9.68 9.34 9.26 -2.50%
P/EPS 15.02 18.78 10.68 14.13 14.67 13.98 12.48 3.13%
EY 6.66 5.33 9.36 7.08 6.82 7.15 8.01 -3.02%
DY 2.18 1.82 8.27 6.93 6.72 7.04 7.98 -19.43%
P/NAPS 0.80 0.77 0.81 0.94 1.06 1.11 1.02 -3.96%

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