[ATRIUM] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
08-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 163.89%
YoY- 286.96%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 34,405 22,961 18,779 17,304 14,522 12,867 16,153 13.41%
PBT 21,111 10,730 11,620 18,148 4,687 15,582 14,823 6.06%
Tax -153 -7,240 0 -11 0 -157 0 -
NP 20,958 3,490 11,620 18,137 4,687 15,425 14,823 5.93%
-
NP to SH 20,958 3,490 11,620 18,137 4,687 15,425 14,823 5.93%
-
Tax Rate 0.72% 67.47% 0.00% 0.06% 0.00% 1.01% 0.00% -
Total Cost 13,447 19,471 7,159 -833 9,835 -2,558 1,330 46.99%
-
Net Worth 265,747 261,634 182,628 180,569 171,142 173,274 168,499 7.88%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 18,416 13,566 9,865 2,253 1,948 10,048 10,231 10.28%
Div Payout % 87.87% 388.73% 84.90% 12.42% 41.58% 65.14% 69.02% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 265,747 261,634 182,628 180,569 171,142 173,274 168,499 7.88%
NOSH 204,625 204,625 121,801 121,801 121,801 121,801 121,801 9.02%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 60.92% 15.20% 61.88% 104.81% 32.28% 119.88% 91.77% -
ROE 7.89% 1.33% 6.36% 10.04% 2.74% 8.90% 8.80% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 16.81 11.22 15.42 14.21 11.92 10.56 13.26 4.02%
EPS 10.24 7.18 8.13 7.42 5.91 12.66 12.17 -2.83%
DPS 9.00 6.63 8.10 1.85 1.60 8.25 8.40 1.15%
NAPS 1.2987 1.2786 1.4994 1.4825 1.4051 1.4226 1.3834 -1.04%
Adjusted Per Share Value based on latest NOSH - 121,801
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 12.96 8.65 7.07 6.52 5.47 4.85 6.08 13.43%
EPS 7.89 1.31 4.38 6.83 1.77 5.81 5.58 5.93%
DPS 6.94 5.11 3.72 0.85 0.73 3.78 3.85 10.30%
NAPS 1.0007 0.9853 0.6877 0.68 0.6445 0.6525 0.6345 7.88%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.15 1.04 1.11 1.11 1.09 1.10 1.19 -
P/RPS 6.84 9.27 7.20 7.81 9.14 10.41 8.97 -4.41%
P/EPS 11.23 60.98 11.64 7.45 28.33 8.69 9.78 2.32%
EY 8.91 1.64 8.59 13.42 3.53 11.51 10.23 -2.27%
DY 7.83 6.38 7.30 1.67 1.47 7.50 7.06 1.73%
P/NAPS 0.89 0.81 0.74 0.75 0.78 0.77 0.86 0.57%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/01/21 06/02/20 24/01/19 08/02/18 15/02/17 28/01/16 22/01/15 -
Price 1.23 1.03 1.12 1.09 1.12 1.09 1.24 -
P/RPS 7.32 9.18 7.26 7.67 9.39 10.32 9.35 -3.99%
P/EPS 12.01 60.39 11.74 7.32 29.11 8.61 10.19 2.77%
EY 8.33 1.66 8.52 13.66 3.44 11.62 9.81 -2.68%
DY 7.32 6.44 7.23 1.70 1.43 7.57 6.77 1.30%
P/NAPS 0.95 0.81 0.75 0.74 0.80 0.77 0.90 0.90%

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