[UOAREIT] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[UOAREIT] UOA REITS
Announcement Date
22-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 98.27%
YoY- -11.54%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 19,095 42,805 32,109 21,500 10,715 44,636 33,893 -31.80%
PBT 11,646 25,078 19,564 13,316 6,716 58,009 22,360 -35.29%
Tax 0 5,548 0 0 0 -5,552 -4 -
NP 11,646 30,626 19,564 13,316 6,716 52,457 22,356 -35.28%
-
NP to SH 11,646 30,626 19,564 13,316 6,716 52,457 22,356 -35.28%
-
Tax Rate 0.00% -22.12% 0.00% 0.00% 0.00% 9.57% 0.02% -
Total Cost 7,449 12,179 12,545 8,184 3,999 -7,821 11,537 -25.31%
-
Net Worth 457,081 371,989 367,040 366,743 366,231 365,649 342,619 21.20%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 7,892 24,525 18,555 12,676 6,396 28,282 21,249 -48.36%
Div Payout % 67.77% 80.08% 94.84% 95.19% 95.24% 53.91% 95.05% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 457,081 371,989 367,040 366,743 366,231 365,649 342,619 21.20%
NOSH 320,826 245,991 246,088 246,136 246,007 245,930 245,940 19.40%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 60.99% 71.55% 60.93% 61.93% 62.68% 117.52% 65.96% -
ROE 2.55% 8.23% 5.33% 3.63% 1.83% 14.35% 6.53% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.95 17.40 13.05 8.73 4.36 18.15 13.78 -42.90%
EPS 3.63 12.45 7.95 5.41 2.73 21.33 9.09 -45.80%
DPS 2.46 9.97 7.54 5.15 2.60 11.50 8.64 -56.75%
NAPS 1.4247 1.5122 1.4915 1.49 1.4887 1.4868 1.3931 1.50%
Adjusted Per Share Value based on latest NOSH - 246,231
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.83 6.34 4.75 3.18 1.59 6.61 5.02 -31.78%
EPS 1.72 4.53 2.90 1.97 0.99 7.76 3.31 -35.39%
DPS 1.17 3.63 2.75 1.88 0.95 4.19 3.15 -48.35%
NAPS 0.6766 0.5506 0.5433 0.5428 0.5421 0.5412 0.5071 21.21%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.35 1.50 1.43 1.41 1.34 1.28 1.30 -
P/RPS 22.68 8.62 10.96 16.14 30.77 7.05 9.43 79.60%
P/EPS 37.19 12.05 17.99 26.06 49.08 6.00 14.30 89.22%
EY 2.69 8.30 5.56 3.84 2.04 16.66 6.99 -47.12%
DY 1.82 6.65 5.27 3.65 1.94 8.98 6.65 -57.87%
P/NAPS 0.95 0.99 0.96 0.95 0.90 0.86 0.93 1.42%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 10/05/11 14/01/11 29/11/10 22/07/10 31/05/10 15/01/10 06/11/09 -
Price 1.40 1.50 1.52 1.43 1.43 1.30 1.34 -
P/RPS 23.52 8.62 11.65 16.37 32.83 7.16 9.72 80.33%
P/EPS 38.57 12.05 19.12 26.43 52.38 6.09 14.74 90.00%
EY 2.59 8.30 5.23 3.78 1.91 16.41 6.78 -47.38%
DY 1.76 6.65 4.96 3.60 1.82 8.85 6.45 -57.96%
P/NAPS 0.98 0.99 1.02 0.96 0.96 0.87 0.96 1.38%

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