[UOAREIT] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[UOAREIT] UOA REITS
Announcement Date
15-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 111.47%
YoY- 81.79%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 64,805 43,187 21,961 87,343 65,851 45,550 21,141 110.87%
PBT 35,416 24,221 13,108 79,356 35,996 25,781 11,198 115.31%
Tax 0 0 0 -3,234 0 0 0 -
NP 35,416 24,221 13,108 76,122 35,996 25,781 11,198 115.31%
-
NP to SH 35,416 24,221 13,108 76,122 35,996 25,781 11,198 115.31%
-
Tax Rate 0.00% 0.00% 0.00% 4.08% 0.00% 0.00% 0.00% -
Total Cost 29,389 18,966 8,853 11,221 29,855 19,769 9,943 105.82%
-
Net Worth 635,660 635,195 634,772 633,292 604,833 603,903 601,957 3.69%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 33,068 22,327 11,628 44,316 32,645 23,384 10,740 111.49%
Div Payout % 93.37% 92.18% 88.72% 58.22% 90.69% 90.71% 95.92% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 635,660 635,195 634,772 633,292 604,833 603,903 601,957 3.69%
NOSH 422,871 422,871 422,871 422,871 422,871 422,871 422,871 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 54.65% 56.08% 59.69% 87.15% 54.66% 56.60% 52.97% -
ROE 5.57% 3.81% 2.06% 12.02% 5.95% 4.27% 1.86% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.32 10.21 5.19 20.65 15.57 10.77 5.00 110.81%
EPS 8.38 5.73 3.10 18.00 8.51 6.10 2.65 115.29%
DPS 7.82 5.28 2.75 10.48 7.72 5.53 2.54 111.48%
NAPS 1.5032 1.5021 1.5011 1.4976 1.4303 1.4281 1.4235 3.69%
Adjusted Per Share Value based on latest NOSH - 422,871
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.59 6.39 3.25 12.93 9.75 6.74 3.13 110.80%
EPS 5.24 3.59 1.94 11.27 5.33 3.82 1.66 115.03%
DPS 4.89 3.30 1.72 6.56 4.83 3.46 1.59 111.33%
NAPS 0.9409 0.9402 0.9396 0.9374 0.8953 0.8939 0.891 3.69%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.49 1.53 1.39 1.37 1.42 1.37 1.37 -
P/RPS 9.72 14.98 26.77 6.63 9.12 12.72 27.40 -49.85%
P/EPS 17.79 26.71 44.84 7.61 16.68 22.47 51.74 -50.88%
EY 5.62 3.74 2.23 13.14 5.99 4.45 1.93 103.78%
DY 5.25 3.45 1.98 7.65 5.44 4.04 1.85 100.31%
P/NAPS 0.99 1.02 0.93 0.91 0.99 0.96 0.96 2.07%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 16/07/13 23/05/13 15/01/13 01/11/12 16/07/12 03/05/12 -
Price 1.47 1.54 1.53 1.41 1.41 1.40 1.36 -
P/RPS 9.59 15.08 29.46 6.83 9.05 13.00 27.20 -50.06%
P/EPS 17.55 26.89 49.36 7.83 16.56 22.96 51.36 -51.09%
EY 5.70 3.72 2.03 12.77 6.04 4.35 1.95 104.30%
DY 5.32 3.43 1.80 7.43 5.48 3.95 1.87 100.64%
P/NAPS 0.98 1.03 1.02 0.94 0.99 0.98 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