[UOAREIT] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[UOAREIT] UOA REITS
Announcement Date
01-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 39.62%
YoY- 11.68%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 43,187 21,961 87,343 65,851 45,550 21,141 79,742 -33.58%
PBT 24,221 13,108 79,356 35,996 25,781 11,198 41,873 -30.59%
Tax 0 0 -3,234 0 0 0 0 -
NP 24,221 13,108 76,122 35,996 25,781 11,198 41,873 -30.59%
-
NP to SH 24,221 13,108 76,122 35,996 25,781 11,198 41,873 -30.59%
-
Tax Rate 0.00% 0.00% 4.08% 0.00% 0.00% 0.00% 0.00% -
Total Cost 18,966 8,853 11,221 29,855 19,769 9,943 37,869 -36.96%
-
Net Worth 635,195 634,772 633,292 604,833 603,903 601,957 565,623 8.04%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 22,327 11,628 44,316 32,645 23,384 10,740 39,089 -31.18%
Div Payout % 92.18% 88.72% 58.22% 90.69% 90.71% 95.92% 93.35% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 635,195 634,772 633,292 604,833 603,903 601,957 565,623 8.04%
NOSH 422,871 422,871 422,871 422,871 422,871 422,871 397,654 4.18%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 56.08% 59.69% 87.15% 54.66% 56.60% 52.97% 52.51% -
ROE 3.81% 2.06% 12.02% 5.95% 4.27% 1.86% 7.40% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.21 5.19 20.65 15.57 10.77 5.00 20.05 -36.25%
EPS 5.73 3.10 18.00 8.51 6.10 2.65 10.53 -33.37%
DPS 5.28 2.75 10.48 7.72 5.53 2.54 9.83 -33.94%
NAPS 1.5021 1.5011 1.4976 1.4303 1.4281 1.4235 1.4224 3.70%
Adjusted Per Share Value based on latest NOSH - 422,871
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.39 3.25 12.93 9.75 6.74 3.13 11.80 -33.58%
EPS 3.59 1.94 11.27 5.33 3.82 1.66 6.20 -30.55%
DPS 3.30 1.72 6.56 4.83 3.46 1.59 5.79 -31.28%
NAPS 0.9402 0.9396 0.9374 0.8953 0.8939 0.891 0.8372 8.04%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.53 1.39 1.37 1.42 1.37 1.37 1.40 -
P/RPS 14.98 26.77 6.63 9.12 12.72 27.40 6.98 66.45%
P/EPS 26.71 44.84 7.61 16.68 22.47 51.74 13.30 59.24%
EY 3.74 2.23 13.14 5.99 4.45 1.93 7.52 -37.25%
DY 3.45 1.98 7.65 5.44 4.04 1.85 7.02 -37.75%
P/NAPS 1.02 0.93 0.91 0.99 0.96 0.96 0.98 2.70%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/07/13 23/05/13 15/01/13 01/11/12 16/07/12 03/05/12 13/01/12 -
Price 1.54 1.53 1.41 1.41 1.40 1.36 1.39 -
P/RPS 15.08 29.46 6.83 9.05 13.00 27.20 6.93 68.00%
P/EPS 26.89 49.36 7.83 16.56 22.96 51.36 13.20 60.76%
EY 3.72 2.03 12.77 6.04 4.35 1.95 7.58 -37.80%
DY 3.43 1.80 7.43 5.48 3.95 1.87 7.07 -38.28%
P/NAPS 1.03 1.02 0.94 0.99 0.98 0.96 0.98 3.37%

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