[ATRIUM] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 480.33%
YoY- 73.05%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 2,798 3,640 4,118 4,117 3,573 3,513 3,539 -3.83%
PBT 5,849 6,614 16,254 16,023 9,259 4,024 2,701 13.73%
Tax 0 0 0 0 0 0 0 -
NP 5,849 6,614 16,254 16,023 9,259 4,024 2,701 13.73%
-
NP to SH 5,849 6,614 16,254 16,023 9,259 4,024 2,701 13.73%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -3,051 -2,974 -12,136 -11,906 -5,686 -511 838 -
-
Net Worth 173,274 168,499 164,406 150,704 134,584 127,987 126,265 5.41%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 1,583 2,192 2,679 2,679 2,594 2,682 2,798 -9.05%
Div Payout % 27.07% 33.15% 16.49% 16.72% 28.03% 66.67% 103.60% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 173,274 168,499 164,406 150,704 134,584 127,987 126,265 5.41%
NOSH 121,801 121,801 121,801 121,801 121,828 121,939 121,666 0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 209.04% 181.70% 394.71% 389.19% 259.14% 114.55% 76.32% -
ROE 3.38% 3.93% 9.89% 10.63% 6.88% 3.14% 2.14% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.30 2.99 3.38 3.38 2.93 2.88 2.91 -3.84%
EPS 4.80 5.43 13.34 13.15 7.60 3.30 2.22 13.70%
DPS 1.30 1.80 2.20 2.20 2.13 2.20 2.30 -9.06%
NAPS 1.4226 1.3834 1.3498 1.2373 1.1047 1.0496 1.0378 5.39%
Adjusted Per Share Value based on latest NOSH - 121,801
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.05 1.37 1.55 1.55 1.35 1.32 1.33 -3.86%
EPS 2.20 2.49 6.12 6.03 3.49 1.52 1.02 13.66%
DPS 0.60 0.83 1.01 1.01 0.98 1.01 1.05 -8.90%
NAPS 0.6525 0.6345 0.6191 0.5675 0.5068 0.482 0.4755 5.41%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.10 1.19 1.30 1.29 1.07 1.06 0.92 -
P/RPS 47.88 39.82 38.45 38.16 36.48 36.79 31.63 7.15%
P/EPS 22.91 21.91 9.74 9.81 14.08 32.12 41.44 -9.40%
EY 4.37 4.56 10.27 10.20 7.10 3.11 2.41 10.42%
DY 1.18 1.51 1.69 1.71 1.99 2.08 2.50 -11.75%
P/NAPS 0.77 0.86 0.96 1.04 0.97 1.01 0.89 -2.38%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 28/01/16 22/01/15 28/01/14 22/01/13 17/01/12 25/01/11 21/01/10 -
Price 1.09 1.24 1.24 1.26 1.11 1.05 0.92 -
P/RPS 47.45 41.49 36.68 37.28 37.85 36.45 31.63 6.98%
P/EPS 22.70 22.84 9.29 9.58 14.61 31.82 41.44 -9.54%
EY 4.41 4.38 10.76 10.44 6.85 3.14 2.41 10.59%
DY 1.19 1.45 1.77 1.75 1.92 2.10 2.50 -11.63%
P/NAPS 0.77 0.90 0.92 1.02 1.00 1.00 0.89 -2.38%

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