[UOAREIT] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[UOAREIT] UOA REITS
Announcement Date
15-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 18.69%
YoY- 392.26%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 31,131 20,336 9,401 34,264 25,482 16,994 8,639 134.49%
PBT 18,057 11,596 5,546 99,987 84,240 78,928 5,488 120.73%
Tax 0 0 0 0 0 0 0 -
NP 18,057 11,596 5,546 99,987 84,240 78,928 5,488 120.73%
-
NP to SH 18,057 11,596 5,546 99,987 84,240 78,928 5,488 120.73%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 13,074 8,740 3,855 -65,723 -58,758 -61,934 3,151 157.54%
-
Net Worth 342,000 341,921 342,126 341,038 331,081 330,838 262,365 19.27%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 17,146 11,029 5,274 20,956 15,150 10,059 5,241 119.90%
Div Payout % 94.96% 95.12% 95.11% 20.96% 17.99% 12.75% 95.52% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 342,000 341,921 342,126 341,038 331,081 330,838 262,365 19.27%
NOSH 246,008 246,199 246,488 245,970 245,956 245,958 246,098 -0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 58.00% 57.02% 58.99% 291.81% 330.59% 464.45% 63.53% -
ROE 5.28% 3.39% 1.62% 29.32% 25.44% 23.86% 2.09% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.65 8.26 3.81 13.93 10.36 6.91 3.51 134.51%
EPS 7.34 4.71 2.25 40.65 34.25 32.09 2.23 120.79%
DPS 6.97 4.48 2.14 8.52 6.16 4.09 2.13 119.93%
NAPS 1.3902 1.3888 1.388 1.3865 1.3461 1.3451 1.0661 19.30%
Adjusted Per Share Value based on latest NOSH - 246,046
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.61 3.01 1.39 5.07 3.77 2.52 1.28 134.41%
EPS 2.67 1.72 0.82 14.80 12.47 11.68 0.81 121.00%
DPS 2.54 1.63 0.78 3.10 2.24 1.49 0.78 119.22%
NAPS 0.5062 0.5061 0.5064 0.5048 0.4901 0.4897 0.3883 19.27%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.05 1.17 1.27 1.38 1.34 1.36 1.10 -
P/RPS 8.30 14.16 33.30 9.91 12.93 19.68 31.34 -58.66%
P/EPS 14.31 24.84 56.44 3.39 3.91 4.24 49.33 -56.07%
EY 6.99 4.03 1.77 29.46 25.56 23.60 2.03 127.51%
DY 6.64 3.83 1.69 6.17 4.60 3.01 1.94 126.60%
P/NAPS 0.76 0.84 0.91 1.00 1.00 1.01 1.03 -18.29%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/10/08 15/07/08 24/04/08 15/01/08 28/11/07 13/07/07 08/05/07 -
Price 1.00 1.19 1.26 1.31 1.40 1.39 1.18 -
P/RPS 7.90 14.41 33.04 9.40 13.51 20.12 33.61 -61.81%
P/EPS 13.62 25.27 56.00 3.22 4.09 4.33 52.91 -59.43%
EY 7.34 3.96 1.79 31.03 24.46 23.09 1.89 146.46%
DY 6.97 3.76 1.70 6.50 4.40 2.94 1.81 145.07%
P/NAPS 0.72 0.86 0.91 0.94 1.04 1.03 1.11 -25.00%

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