KLSE (MYR): ATRIUM (5130)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
1.24
Today's Change
+0.01 (0.81%)
Day's Change
1.23 - 1.24
Trading Volume
28,500
Market Cap
329 Million
NOSH
266 Million
Latest Quarter
30-Sep-2024 [#3]
Announcement Date
29-Oct-2024
Next Quarter
31-Dec-2024
Est. Ann. Date
29-Jan-2025
Est. Ann. Due Date
01-Mar-2025
QoQ | YoY
1.99% | 35.72%
Revenue | NP to SH
46,878.000 | 29,919.000
RPS | P/RPS
17.65 Cent | 7.02
EPS | P/E | EY
11.27 Cent | 11.01 | 9.09%
DPS | DY | Payout %
7.82 Cent | 6.31% | 69.41%
NAPS | P/NAPS
1.36 | 0.91
QoQ | YoY
6.55% | 34.04%
NP Margin | ROE
63.82% | 8.27%
F.Y. | Ann. Date
30-Sep-2024 | 29-Oct-2024
Latest Audited Result
31-Dec-2023
Announcement Date
26-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
26-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
39,565.000 | 25,712.000
RPS | P/RPS
14.90 Cent | 8.32
EPS | P/E | EY
9.75 Cent | 12.81 | 7.81%
DPS | DY | Payout %
6.90 Cent | 5.56% | 71.26%
NAPS | P/NAPS
1.34 | 0.92
YoY
13.27%
NP Margin | ROE
64.99% | 7.21%
F.Y. | Ann. Date
31-Dec-2023 | 29-Jan-2024
Revenue | NP to SH
49,190.666 | 26,850.666
RPS | P/RPS
18.52 Cent | 6.69
EPS | P/E | EY
10.11 Cent | 12.26 | 8.15%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
2.09% | 26.42%
NP Margin | ROE
54.58% | 7.42%
F.Y. | Ann. Date
30-Sep-2024 | 29-Oct-2024
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 49,190 | 46,878 | 39,565 | 38,123 | 39,056 | 34,405 | 22,961 | 18,779 | 17,304 | 14,522 | 12,867 | 16,153 | 10.45% | |
PBT | 26,850 | 31,199 | 26,992 | 22,700 | 18,286 | 21,111 | 10,730 | 11,620 | 18,148 | 4,687 | 15,582 | 14,823 | 6.88% | |
Tax | 0 | -1,280 | -1,280 | 0 | -81 | -153 | -7,240 | 0 | -11 | 0 | -157 | 0 | - | |
NP | 26,850 | 29,919 | 25,712 | 22,700 | 18,205 | 20,958 | 3,490 | 11,620 | 18,137 | 4,687 | 15,425 | 14,823 | 6.30% | |
- | ||||||||||||||
NP to SH | 26,850 | 29,919 | 25,712 | 22,700 | 18,205 | 20,958 | 3,490 | 11,620 | 18,137 | 4,687 | 15,425 | 14,823 | 6.30% | |
- | ||||||||||||||
Tax Rate | 0.00% | 4.10% | 4.74% | 0.00% | 0.44% | 0.72% | 67.47% | 0.00% | 0.06% | 0.00% | 1.01% | 0.00% | - | |
Total Cost | 22,340 | 16,959 | 13,853 | 15,423 | 20,851 | 13,447 | 19,471 | 7,159 | -833 | 9,835 | -2,558 | 1,330 | 29.72% | |
- | ||||||||||||||
Net Worth | 361,786 | 361,786 | 356,846 | 337,275 | 263,087 | 265,747 | 261,634 | 182,628 | 180,569 | 171,142 | 173,274 | 168,499 | 8.68% |
Dividend | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Div | 21,668 | 20,766 | 18,322 | 20,955 | 19,951 | 18,416 | 13,566 | 9,865 | 2,253 | 1,948 | 10,048 | 10,231 | 6.68% | |
Div Payout % | 80.70% | 69.41% | 71.26% | 92.31% | 109.59% | 87.87% | 388.73% | 84.90% | 12.42% | 41.58% | 65.14% | 69.02% | - |
Equity | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 361,786 | 361,786 | 356,846 | 337,275 | 263,087 | 265,747 | 261,634 | 182,628 | 180,569 | 171,142 | 173,274 | 168,499 | 8.68% | |
NOSH | 265,550 | 265,550 | 265,550 | 255,550 | 204,625 | 204,625 | 204,625 | 121,801 | 121,801 | 121,801 | 121,801 | 121,801 | 9.04% |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | 54.58% | 63.82% | 64.99% | 59.54% | 46.61% | 60.92% | 15.20% | 61.88% | 104.81% | 32.28% | 119.88% | 91.77% | - | |
ROE | 7.42% | 8.27% | 7.21% | 6.73% | 6.92% | 7.89% | 1.33% | 6.36% | 10.04% | 2.74% | 8.90% | 8.80% | - |
Per Share | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 18.52 | 17.65 | 14.90 | 14.92 | 19.09 | 16.81 | 11.22 | 15.42 | 14.21 | 11.92 | 10.56 | 13.26 | 1.30% | |
EPS | 10.11 | 11.27 | 9.75 | 9.20 | 8.90 | 10.24 | 7.18 | 8.13 | 7.42 | 5.91 | 12.66 | 12.17 | -2.43% | |
DPS | 8.16 | 7.82 | 6.90 | 8.20 | 9.75 | 9.00 | 6.63 | 8.10 | 1.85 | 1.60 | 8.25 | 8.40 | -2.16% | |
NAPS | 1.3624 | 1.3624 | 1.3438 | 1.3198 | 1.2857 | 1.2987 | 1.2786 | 1.4994 | 1.4825 | 1.4051 | 1.4226 | 1.3834 | -0.32% |
Adjusted Per Share Value based on latest NOSH - 265,550 | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 18.52 | 17.65 | 14.90 | 14.36 | 14.71 | 12.96 | 8.65 | 7.07 | 6.52 | 5.47 | 4.85 | 6.08 | 10.46% | |
EPS | 10.11 | 11.27 | 9.75 | 8.55 | 6.86 | 7.89 | 1.31 | 4.38 | 6.83 | 1.77 | 5.81 | 5.58 | 6.39% | |
DPS | 8.16 | 7.82 | 6.90 | 7.89 | 7.51 | 6.94 | 5.11 | 3.72 | 0.85 | 0.73 | 3.78 | 3.85 | 6.69% | |
NAPS | 1.3624 | 1.3624 | 1.3438 | 1.2701 | 0.9907 | 1.0007 | 0.9853 | 0.6877 | 0.68 | 0.6445 | 0.6525 | 0.6345 | 8.68% |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 30/09/24 | 30/09/24 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
Price | 1.20 | 1.20 | 1.38 | 1.37 | 1.50 | 1.15 | 1.04 | 1.11 | 1.11 | 1.09 | 1.10 | 1.19 | - | |
P/RPS | 6.48 | 6.80 | 9.26 | 9.18 | 7.86 | 6.84 | 9.27 | 7.20 | 7.81 | 9.14 | 10.41 | 8.97 | 0.35% | |
P/EPS | 11.87 | 10.65 | 14.25 | 15.42 | 16.86 | 11.23 | 60.98 | 11.64 | 7.45 | 28.33 | 8.69 | 9.78 | 4.26% | |
EY | 8.43 | 9.39 | 7.02 | 6.48 | 5.93 | 8.91 | 1.64 | 8.59 | 13.42 | 3.53 | 11.51 | 10.23 | -4.09% | |
DY | 6.80 | 6.52 | 5.00 | 5.99 | 6.50 | 7.83 | 6.38 | 7.30 | 1.67 | 1.47 | 7.50 | 7.06 | -3.75% | |
P/NAPS | 0.88 | 0.88 | 1.03 | 1.04 | 1.17 | 0.89 | 0.81 | 0.74 | 0.75 | 0.78 | 0.77 | 0.86 | 2.02% |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 29/10/24 | 29/10/24 | 29/01/24 | 27/01/23 | 27/01/22 | 26/01/21 | 06/02/20 | 24/01/19 | 08/02/18 | 15/02/17 | 28/01/16 | 22/01/15 | - | |
Price | 1.25 | 1.25 | 1.41 | 1.38 | 1.50 | 1.23 | 1.03 | 1.12 | 1.09 | 1.12 | 1.09 | 1.24 | - | |
P/RPS | 6.75 | 7.08 | 9.46 | 9.25 | 7.86 | 7.32 | 9.18 | 7.26 | 7.67 | 9.39 | 10.32 | 9.35 | 0.12% | |
P/EPS | 12.36 | 11.09 | 14.56 | 15.54 | 16.86 | 12.01 | 60.39 | 11.74 | 7.32 | 29.11 | 8.61 | 10.19 | 4.04% | |
EY | 8.09 | 9.01 | 6.87 | 6.44 | 5.93 | 8.33 | 1.66 | 8.52 | 13.66 | 3.44 | 11.62 | 9.81 | -3.87% | |
DY | 6.53 | 6.26 | 4.89 | 5.94 | 6.50 | 7.32 | 6.44 | 7.23 | 1.70 | 1.43 | 7.57 | 6.77 | -3.54% | |
P/NAPS | 0.92 | 0.92 | 1.05 | 1.05 | 1.17 | 0.95 | 0.81 | 0.75 | 0.74 | 0.80 | 0.77 | 0.90 | 1.72% |
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.
Little risk to dividends, that's why straight line
They got a warehouse that is in the midst of upgrading, haven't got tenant
When that got rented out, earnings will increase
2022-01-26 13:14
Thanks Pinky. Definitely better than FD. Is it normally straight line all the time?
2022-01-26 13:27
I see, it's very solid. Last year was lower, now up and maintain.
2022-01-28 12:23
Higher interest rate on the horizon will impact bottom line of all reits negatively.
2022-01-31 13:24
Nobody seems to notice/share this:
https://themalaysianreserve.com/2022/02/23/atrium-reit-earnings-forecast-cut-on-lower-property-income-higher-expenses/
“In line with our lower forecast net profit and distributions, we are reducing our target price to RM1.69 from RM1.83 previously which represents a potential upside of 14.2% to the current price.”
2022-04-05 14:13
Latest QR shows red due to change in fair value, as well as lower realised income. However, share price has been surprisingly strong. hmmmm......
2022-04-27 17:14
Bought at 1.49
Expectation A. USJ tenant C will expire on 2022
Add on ASA4 at 2023 , will +approximately 1.3c EPS per year .
Assumption done, will have +1c EPS per year.
2022-05-09 17:44
Because there's basically nothing much to talk about this stock. Steady and boring.
2022-08-09 14:12
Good time to collect ... this reit manager got skillzzz ... upgrade old warehouse for cheap to rent out
2022-10-01 09:08
I see the tenant all long term big MNC and logistics/e-commerce biz
ask management how long is tenancy and rate can go up or not
2022-10-01 09:12
Last quarter**
https://www.klsescreener.com/v2/stocks/announcement/5130/2468139
2023-01-05 23:35
not if you collected early, yield still far higher than axreit at current price
2023-02-04 00:45
ah no wonder, more shares outstanding. dividend payout becomes spread more thinly
2023-02-05 22:45
Today Unitholder's meeting to approve purchase a plot of land with some factories for RM41m
2024-02-06 11:24
Slow and steady bradasss!!! They already sign MNC tenant for recently refurbished Shah Alam factory! Results and dividend coming soon!!! Next year another one they will refurbish for good rental rates!!!
2024-05-26 08:40
Very illiquid counter - if sell sure depress the price. Dividend at 1.26 is now at 7% ...
2024-07-27 09:21
reitpulse
Post removed.Why?
2021-08-01 10:46