Financials Atrium Real Estate Investment Trust

Equities

ATRIUM

MYL5130TO008

Commercial REITs

End-of-day quote BURSA MALAYSIA 18:00:00 2024-05-15 EDT 5-day change 1st Jan Change
1.36 MYR 0.00% Intraday chart for Atrium Real Estate Investment Trust -0.73% -1.45%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 135.2 212.8 235.3 306.9 350.1 366.5
Enterprise Value (EV) 1 227.9 354.5 449.3 560.2 585.2 580.9
P/E ratio 11.7 x 46.1 x 11.2 x 16.9 x 14.2 x 14.2 x
Yield 7.3% 6.38% 7.83% 6.5% 5.99% 5%
Capitalization / Revenue 7.11 x 9.06 x 6.65 x 7.74 x 8.99 x 8.89 x
EV / Revenue 12 x 15.1 x 12.7 x 14.1 x 15 x 14.1 x
EV / EBITDA - - - - - -
EV / FCF 65.4 x -177 x 14.3 x 27 x -73.2 x 48.8 x
FCF Yield 1.53% -0.56% 6.99% 3.7% -1.37% 2.05%
Price to Book 0.74 x 0.81 x 0.89 x 1.17 x 1.04 x 1.03 x
Nbr of stocks (in thousands) 121,801 204,626 204,626 204,626 255,551 265,551
Reference price 2 1.110 1.040 1.150 1.500 1.370 1.380
Announcement Date 19-02-28 20-02-28 21-02-26 22-02-25 23-02-28 24-03-06
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 19.02 23.49 35.37 39.63 38.92 41.22
EBITDA - - - - - -
EBIT 1 14.12 17.17 28.63 31.94 31.42 32.43
Operating Margin 74.22% 73.11% 80.96% 80.57% 80.72% 78.67%
Earnings before Tax (EBT) 1 11.6 10.73 21.11 18.29 22.7 26.99
Net income 1 11.6 3.49 20.96 18.21 21.22 25.71
Net margin 60.96% 14.86% 59.26% 45.93% 54.51% 62.37%
EPS 2 0.0952 0.0225 0.1024 0.0890 0.0964 0.0975
Free Cash Flow 1 3.484 -2 31.42 20.72 -7.994 11.89
FCF margin 18.31% -8.51% 88.85% 52.28% -20.54% 28.85%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) 30.04% - 149.94% 113.82% - 46.26%
Dividend per Share 2 0.0810 0.0663 0.0900 0.0975 0.0820 0.0690
Announcement Date 19-02-28 20-02-28 21-02-26 22-02-25 23-02-28 24-03-06
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 92.7 142 214 253 235 214
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 3.48 -2 31.4 20.7 -7.99 11.9
ROE (net income / shareholders' equity) 6.39% 1.57% 7.95% 6.88% 7.09% 7.42%
ROA (Net income/ Total Assets) 3.11% 2.86% 3.69% 3.82% 3.41% 3.23%
Assets 1 372.6 122.2 567.2 476.6 623 797
Book Value Per Share 2 1.500 1.280 1.300 1.290 1.310 1.340
Cash Flow per Share 2 0.0200 0.2000 0 0.0100 0.0600 0.1400
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 19-02-28 20-02-28 21-02-26 22-02-25 23-02-28 24-03-06
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. ATRIUM Stock
  4. Financials Atrium Real Estate Investment Trust
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW