[UOAREIT] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock

[UOAREIT] UOA REITS

Announcement Date

15-Jan-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 312.17%

YoY- 322.35%

Quarter Report

Announcement 1209.pdf

Latest QR

Upcoming QR

UOAREIT's Result

UOAREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Quarter Result
Revenue	10,608	10,785	10,715	10,743	11,149	11,280	11,464	-5.03%
YoY %	-1.64%	0.65%	-0.26%	-3.64%	-1.16%	-1.61%	-	-
Horiz. %	92.53%	94.08%	93.47%	93.71%	97.25%	98.39%	100.00%	-
PBT	6,248	6,599	6,716	35,649	7,303	7,555	7,502	-11.46%
YoY %	-5.32%	-1.74%	-81.16%	388.14%	-3.34%	0.71%	-	-
Horiz. %	83.28%	87.96%	89.52%	475.19%	97.35%	100.71%	100.00%	-
Tax	0	0	0	-5,548	0	0	-4	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	138,700.00%	0.00%	0.00%	100.00%	-
NP	6,248	6,599	6,716	30,101	7,303	7,555	7,498	-11.43%
YoY %	-5.32%	-1.74%	-77.69%	312.17%	-3.34%	0.76%	-	-
Horiz. %	83.33%	88.01%	89.57%	401.45%	97.40%	100.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,248	6,599	6,716	30,101	7,303	7,555	7,498	-11.43%
YoY %	-5.32%	-1.74%	-77.69%	312.17%	-3.34%	0.76%	-	-
Horiz. %	83.33%	88.01%	89.57%	401.45%	97.40%	100.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	15.56%	0.00%	0.00%	0.05%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	31,120.00%	0.00%	0.00%	100.00%	-
Total Cost	4,360	4,186	3,999	-19,358	3,846	3,725	3,966	6.51%
YoY %	4.16%	4.68%	120.66%	-603.33%	3.25%	-6.08%	-	-
Horiz. %	109.93%	105.55%	100.83%	-488.10%	96.97%	93.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	366,885	366,884	366,231	365,638	342,552	342,435	341,736	4.84%
YoY %	0.00%	0.18%	0.16%	6.74%	0.03%	0.20%	-	-
Horiz. %	107.36%	107.36%	107.17%	106.99%	100.24%	100.20%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	5,879	6,278	6,396	7,033	6,934	7,185	7,129	-12.05%
YoY %	-6.36%	-1.84%	-9.06%	1.43%	-3.49%	0.79%	-	-
Horiz. %	82.47%	88.06%	89.72%	98.65%	97.26%	100.79%	100.00%	-
Div Payout %	94.09%	95.15%	95.24%	23.37%	94.95%	95.11%	95.08%	-
YoY %	-1.11%	-0.09%	307.53%	-75.39%	-0.17%	0.03%	-	-
Horiz. %	98.96%	100.07%	100.17%	24.58%	99.86%	100.03%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	366,885	366,884	366,231	365,638	342,552	342,435	341,736	4.84%
YoY %	0.00%	0.18%	0.16%	6.74%	0.03%	0.20%	-	-
Horiz. %	107.36%	107.36%	107.17%	106.99%	100.24%	100.20%	100.00%	-
NOSH	245,984	246,231	246,007	245,923	245,892	246,091	245,836	0.04%
YoY %	-0.10%	0.09%	0.03%	0.01%	-0.08%	0.10%	-	-
Horiz. %	100.06%	100.16%	100.07%	100.04%	100.02%	100.10%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	58.90%	61.19%	62.68%	280.19%	65.50%	66.98%	65.40%	-
YoY %	-3.74%	-2.38%	-77.63%	327.77%	-2.21%	2.42%	-	-
Horiz. %	90.06%	93.56%	95.84%	428.43%	100.15%	102.42%	100.00%	-
ROE	1.70%	1.80%	1.83%	8.23%	2.13%	2.21%	2.19%	-
YoY %	-5.56%	-1.64%	-77.76%	286.38%	-3.62%	0.91%	-	-
Horiz. %	77.63%	82.19%	83.56%	375.80%	97.26%	100.91%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	4.31	4.38	4.36	4.37	4.53	4.58	4.66	-5.06%
YoY %	-1.60%	0.46%	-0.23%	-3.53%	-1.09%	-1.72%	-	-
Horiz. %	92.49%	93.99%	93.56%	93.78%	97.21%	98.28%	100.00%	-
EPS	2.54	2.68	2.73	12.24	2.97	3.07	3.05	-11.47%
YoY %	-5.22%	-1.83%	-77.70%	312.12%	-3.26%	0.66%	-	-
Horiz. %	83.28%	87.87%	89.51%	401.31%	97.38%	100.66%	100.00%	-
DPS	2.39	2.55	2.60	2.86	2.82	2.92	2.90	-12.08%
YoY %	-6.27%	-1.92%	-9.09%	1.42%	-3.42%	0.69%	-	-
Horiz. %	82.41%	87.93%	89.66%	98.62%	97.24%	100.69%	100.00%	-
NAPS	1.4915	1.49	1.4887	1.4868	1.3931	1.3915	1.3901	4.80%
YoY %	0.10%	0.09%	0.13%	6.73%	0.11%	0.10%	-	-
Horiz. %	107.29%	107.19%	107.09%	106.96%	100.22%	100.10%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 245,923
RPS	1.57	1.60	1.59	1.59	1.65	1.67	1.70	-5.16%
YoY %	-1.88%	0.63%	0.00%	-3.64%	-1.20%	-1.76%	-	-
Horiz. %	92.35%	94.12%	93.53%	93.53%	97.06%	98.24%	100.00%	-
EPS	0.92	0.98	0.99	4.46	1.08	1.12	1.11	-11.75%
YoY %	-6.12%	-1.01%	-77.80%	312.96%	-3.57%	0.90%	-	-
Horiz. %	82.88%	88.29%	89.19%	401.80%	97.30%	100.90%	100.00%	-
DPS	0.87	0.93	0.95	1.04	1.03	1.06	1.06	-12.32%
YoY %	-6.45%	-2.11%	-8.65%	0.97%	-2.83%	0.00%	-	-
Horiz. %	82.08%	87.74%	89.62%	98.11%	97.17%	100.00%	100.00%	-
NAPS	0.5431	0.5431	0.5421	0.5412	0.507	0.5069	0.5058	4.85%
YoY %	0.00%	0.18%	0.17%	6.75%	0.02%	0.22%	-	-
Horiz. %	107.37%	107.37%	107.18%	107.00%	100.24%	100.22%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.43	1.41	1.34	1.28	1.30	1.17	1.00	-
P/RPS	33.16	32.19	30.77	29.30	28.67	25.53	21.44	33.70%
YoY %	3.01%	4.61%	5.02%	2.20%	12.30%	19.08%	-	-
Horiz. %	154.66%	150.14%	143.52%	136.66%	133.72%	119.08%	100.00%	-
P/EPS	56.30	52.61	49.08	10.46	43.77	38.11	32.79	43.34%
YoY %	7.01%	7.19%	369.22%	-76.10%	14.85%	16.22%	-	-
Horiz. %	171.70%	160.45%	149.68%	31.90%	133.49%	116.22%	100.00%	-
EY	1.78	1.90	2.04	9.56	2.28	2.62	3.05	-30.14%
YoY %	-6.32%	-6.86%	-78.66%	319.30%	-12.98%	-14.10%	-	-
Horiz. %	58.36%	62.30%	66.89%	313.44%	74.75%	85.90%	100.00%	-
DY	1.67	1.81	1.94	2.23	2.17	2.50	2.90	-30.75%
YoY %	-7.73%	-6.70%	-13.00%	2.76%	-13.20%	-13.79%	-	-
Horiz. %	57.59%	62.41%	66.90%	76.90%	74.83%	86.21%	100.00%	-
P/NAPS	0.96	0.95	0.90	0.86	0.93	0.84	0.72	21.12%
YoY %	1.05%	5.56%	4.65%	-7.53%	10.71%	16.67%	-	-
Horiz. %	133.33%	131.94%	125.00%	119.44%	129.17%	116.67%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	22/07/10	31/05/10	15/01/10	06/11/09	15/07/09	12/05/09	-
Price	1.52	1.43	1.43	1.30	1.34	1.22	1.09	-
P/RPS	35.25	32.65	32.83	29.76	29.55	26.62	23.37	31.48%
YoY %	7.96%	-0.55%	10.32%	0.71%	11.01%	13.91%	-	-
Horiz. %	150.83%	139.71%	140.48%	127.34%	126.44%	113.91%	100.00%	-
P/EPS	59.84	53.36	52.38	10.62	45.12	39.74	35.74	40.95%
YoY %	12.14%	1.87%	393.22%	-76.46%	13.54%	11.19%	-	-
Horiz. %	167.43%	149.30%	146.56%	29.71%	126.25%	111.19%	100.00%	-
EY	1.67	1.87	1.91	9.42	2.22	2.52	2.80	-29.12%
YoY %	-10.70%	-2.09%	-79.72%	324.32%	-11.90%	-10.00%	-	-
Horiz. %	59.64%	66.79%	68.21%	336.43%	79.29%	90.00%	100.00%	-
DY	1.57	1.78	1.82	2.20	2.10	2.39	2.66	-29.61%
YoY %	-11.80%	-2.20%	-17.27%	4.76%	-12.13%	-10.15%	-	-
Horiz. %	59.02%	66.92%	68.42%	82.71%	78.95%	89.85%	100.00%	-
P/NAPS	1.02	0.96	0.96	0.87	0.96	0.88	0.78	19.56%
YoY %	6.25%	0.00%	10.34%	-9.38%	9.09%	12.82%	-	-
Horiz. %	130.77%	123.08%	123.08%	111.54%	123.08%	112.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos