[UOAREIT] QoQ TTM 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- 66.79%
YoY- 81.79%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 86,297 84,980 88,163 87,343 86,221 85,910 81,787 3.63%
PBT 78,776 77,797 81,267 79,357 45,640 45,326 41,425 53.43%
Tax -3,235 -3,235 -3,235 -3,235 0 0 0 -
NP 75,541 74,562 78,032 76,122 45,640 45,326 41,425 49.20%
-
NP to SH 75,541 74,562 78,032 76,122 45,640 45,326 41,425 49.20%
-
Tax Rate 4.11% 4.16% 3.98% 4.08% 0.00% 0.00% 0.00% -
Total Cost 10,756 10,418 10,131 11,221 40,581 40,584 40,362 -58.55%
-
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 44,739 43,259 45,204 44,316 44,065 44,282 41,898 4.46%
Div Payout % 59.23% 58.02% 57.93% 58.22% 96.55% 97.70% 101.14% -
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 87.54% 87.74% 88.51% 87.15% 52.93% 52.76% 50.65% -
ROE 11.88% 11.74% 12.29% 12.02% 7.55% 7.51% 6.88% -
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 20.41 20.10 20.85 20.65 20.39 20.32 19.34 3.65%
EPS 17.86 17.63 18.45 18.00 10.79 10.72 9.80 49.14%
DPS 10.58 10.23 10.69 10.48 10.42 10.47 9.91 4.45%
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 12.77 12.58 13.05 12.93 12.76 12.72 12.11 3.59%
EPS 11.18 11.04 11.55 11.27 6.76 6.71 6.13 49.22%
DPS 6.62 6.40 6.69 6.56 6.52 6.55 6.20 4.46%
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 7.30 7.61 6.67 6.63 6.96 6.74 7.08 2.05%
P/EPS 8.34 8.68 7.53 7.61 13.16 12.78 13.99 -29.14%
EY 11.99 11.52 13.28 13.14 7.60 7.82 7.15 41.10%
DY 7.10 6.69 7.69 7.65 7.34 7.64 7.23 -1.20%
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 7.20 7.66 7.34 6.83 6.92 6.89 7.03 1.60%
P/EPS 8.23 8.73 8.29 7.83 13.06 13.06 13.88 -29.39%
EY 12.15 11.45 12.06 12.77 7.65 7.66 7.20 41.69%
DY 7.20 6.64 6.99 7.43 7.39 7.48 7.29 -0.82%
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