[UOAREIT] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[UOAREIT] UOA REITS
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 48.52%
YoY- 23.81%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 21,500 10,715 44,636 33,893 22,744 11,464 42,312 -36.40%
PBT 13,316 6,716 58,009 22,360 15,057 7,502 25,184 -34.68%
Tax 0 0 -5,552 -4 -4 -4 0 -
NP 13,316 6,716 52,457 22,356 15,053 7,498 25,184 -34.68%
-
NP to SH 13,316 6,716 52,457 22,356 15,053 7,498 25,184 -34.68%
-
Tax Rate 0.00% 0.00% 9.57% 0.02% 0.03% 0.05% 0.00% -
Total Cost 8,184 3,999 -7,821 11,537 7,691 3,966 17,128 -38.96%
-
Net Worth 366,743 366,231 365,649 342,619 342,258 341,736 341,484 4.88%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 12,676 6,396 28,282 21,249 14,315 7,129 24,667 -35.92%
Div Payout % 95.19% 95.24% 53.91% 95.05% 95.10% 95.08% 97.95% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 366,743 366,231 365,649 342,619 342,258 341,736 341,484 4.88%
NOSH 246,136 246,007 245,930 245,940 245,964 245,836 245,937 0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 61.93% 62.68% 117.52% 65.96% 66.18% 65.40% 59.52% -
ROE 3.63% 1.83% 14.35% 6.53% 4.40% 2.19% 7.37% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.73 4.36 18.15 13.78 9.25 4.66 17.20 -36.44%
EPS 5.41 2.73 21.33 9.09 6.12 3.05 10.24 -34.72%
DPS 5.15 2.60 11.50 8.64 5.82 2.90 10.03 -35.95%
NAPS 1.49 1.4887 1.4868 1.3931 1.3915 1.3901 1.3885 4.82%
Adjusted Per Share Value based on latest NOSH - 245,892
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.18 1.59 6.61 5.02 3.37 1.70 6.26 -36.41%
EPS 1.97 0.99 7.76 3.31 2.23 1.11 3.73 -34.73%
DPS 1.88 0.95 4.19 3.15 2.12 1.06 3.65 -35.82%
NAPS 0.5428 0.5421 0.5412 0.5071 0.5066 0.5058 0.5055 4.87%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.41 1.34 1.28 1.30 1.17 1.00 1.07 -
P/RPS 16.14 30.77 7.05 9.43 12.65 21.44 6.22 89.16%
P/EPS 26.06 49.08 6.00 14.30 19.12 32.79 10.45 84.20%
EY 3.84 2.04 16.66 6.99 5.23 3.05 9.57 -45.68%
DY 3.65 1.94 8.98 6.65 4.97 2.90 9.37 -46.75%
P/NAPS 0.95 0.90 0.86 0.93 0.84 0.72 0.77 15.07%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 22/07/10 31/05/10 15/01/10 06/11/09 15/07/09 12/05/09 15/01/09 -
Price 1.43 1.43 1.30 1.34 1.22 1.09 0.99 -
P/RPS 16.37 32.83 7.16 9.72 13.19 23.37 5.75 101.25%
P/EPS 26.43 52.38 6.09 14.74 19.93 35.74 9.67 95.84%
EY 3.78 1.91 16.41 6.78 5.02 2.80 10.34 -48.96%
DY 3.60 1.82 8.85 6.45 4.77 2.66 10.13 -49.92%
P/NAPS 0.96 0.96 0.87 0.96 0.88 0.78 0.71 22.34%

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