[UOAREIT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[UOAREIT] UOA REITS
Announcement Date
12-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -70.23%
YoY- 35.2%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 44,636 33,893 22,744 11,464 42,312 31,131 20,336 68.65%
PBT 58,009 22,360 15,057 7,502 25,184 18,057 11,596 191.64%
Tax -5,552 -4 -4 -4 0 0 0 -
NP 52,457 22,356 15,053 7,498 25,184 18,057 11,596 172.77%
-
NP to SH 52,457 22,356 15,053 7,498 25,184 18,057 11,596 172.77%
-
Tax Rate 9.57% 0.02% 0.03% 0.05% 0.00% 0.00% 0.00% -
Total Cost -7,821 11,537 7,691 3,966 17,128 13,074 8,740 -
-
Net Worth 365,649 342,619 342,258 341,736 341,484 342,000 341,921 4.56%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 28,282 21,249 14,315 7,129 24,667 17,146 11,029 87.02%
Div Payout % 53.91% 95.05% 95.10% 95.08% 97.95% 94.96% 95.12% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 365,649 342,619 342,258 341,736 341,484 342,000 341,921 4.56%
NOSH 245,930 245,940 245,964 245,836 245,937 246,008 246,199 -0.07%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 117.52% 65.96% 66.18% 65.40% 59.52% 58.00% 57.02% -
ROE 14.35% 6.53% 4.40% 2.19% 7.37% 5.28% 3.39% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.15 13.78 9.25 4.66 17.20 12.65 8.26 68.77%
EPS 21.33 9.09 6.12 3.05 10.24 7.34 4.71 172.97%
DPS 11.50 8.64 5.82 2.90 10.03 6.97 4.48 87.15%
NAPS 1.4868 1.3931 1.3915 1.3901 1.3885 1.3902 1.3888 4.63%
Adjusted Per Share Value based on latest NOSH - 245,836
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.61 5.02 3.37 1.70 6.26 4.61 3.01 68.70%
EPS 7.76 3.31 2.23 1.11 3.73 2.67 1.72 172.28%
DPS 4.19 3.15 2.12 1.06 3.65 2.54 1.63 87.32%
NAPS 0.5412 0.5071 0.5066 0.5058 0.5055 0.5062 0.5061 4.55%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.28 1.30 1.17 1.00 1.07 1.05 1.17 -
P/RPS 7.05 9.43 12.65 21.44 6.22 8.30 14.16 -37.10%
P/EPS 6.00 14.30 19.12 32.79 10.45 14.31 24.84 -61.11%
EY 16.66 6.99 5.23 3.05 9.57 6.99 4.03 156.91%
DY 8.98 6.65 4.97 2.90 9.37 6.64 3.83 76.21%
P/NAPS 0.86 0.93 0.84 0.72 0.77 0.76 0.84 1.57%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 15/01/10 06/11/09 15/07/09 12/05/09 15/01/09 30/10/08 15/07/08 -
Price 1.30 1.34 1.22 1.09 0.99 1.00 1.19 -
P/RPS 7.16 9.72 13.19 23.37 5.75 7.90 14.41 -37.18%
P/EPS 6.09 14.74 19.93 35.74 9.67 13.62 25.27 -61.17%
EY 16.41 6.78 5.02 2.80 10.34 7.34 3.96 157.32%
DY 8.85 6.45 4.77 2.66 10.13 6.97 3.76 76.66%
P/NAPS 0.87 0.96 0.88 0.78 0.71 0.72 0.86 0.77%

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