[UOAREIT] QoQ TTM 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- 7.75%

YoY- -72.88%

Quarter Report

Announcement 0309[1].pdf

Latest QR

Upcoming QR

UOAREIT's Result

UOAREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	44,636	45,074	44,720	44,374	42,311	39,923	37,617	12.04%
YoY %	-0.97%	0.79%	0.78%	4.88%	5.98%	6.13%	-	-
Horiz. %	118.66%	119.82%	118.88%	117.96%	112.48%	106.13%	100.00%	-
PBT	58,009	29,487	28,645	27,140	25,184	33,804	32,654	46.52%
YoY %	96.73%	2.94%	5.55%	7.77%	-25.50%	3.52%	-	-
Horiz. %	177.65%	90.30%	87.72%	83.11%	77.12%	103.52%	100.00%	-
Tax	-5,552	-4	-4	-4	0	0	0	-
YoY %	-138,700.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	138,800.00%	100.00%	100.00%	100.00%	-	-	-	-
NP	52,457	29,483	28,641	27,136	25,184	33,804	32,654	37.04%
YoY %	77.92%	2.94%	5.55%	7.75%	-25.50%	3.52%	-	-
Horiz. %	160.64%	90.29%	87.71%	83.10%	77.12%	103.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,457	29,483	28,641	27,136	25,184	33,804	32,654	37.04%
YoY %	77.92%	2.94%	5.55%	7.75%	-25.50%	3.52%	-	-
Horiz. %	160.64%	90.29%	87.71%	83.10%	77.12%	103.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.57%	0.01%	0.01%	0.01%	0.00%	0.00%	0.00%	-
YoY %	95,600.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	95,700.00%	100.00%	100.00%	100.00%	-	-	-	-
Total Cost	-7,821	15,591	16,079	17,238	17,127	6,119	4,963	-
YoY %	-150.16%	-3.04%	-6.72%	0.65%	179.90%	23.29%	-	-
Horiz. %	-157.59%	314.14%	323.98%	347.33%	345.09%	123.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	365,638	342,552	342,435	341,736	341,235	341,524	341,554	4.63%
YoY %	6.74%	0.03%	0.20%	0.15%	-0.08%	-0.01%	-	-
Horiz. %	107.05%	100.29%	100.26%	100.05%	99.91%	99.99%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	28,282	28,769	27,952	26,521	24,667	22,953	21,926	18.44%
YoY %	-1.69%	2.92%	5.40%	7.52%	7.47%	4.68%	-	-
Horiz. %	128.99%	131.21%	127.48%	120.96%	112.50%	104.68%	100.00%	-
Div Payout %	53.92%	97.58%	97.60%	97.74%	97.95%	67.90%	67.15%	-
YoY %	-44.74%	-0.02%	-0.14%	-0.21%	44.26%	1.12%	-	-
Horiz. %	80.30%	145.32%	145.35%	145.55%	145.87%	101.12%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	365,638	342,552	342,435	341,736	341,235	341,524	341,554	4.63%
YoY %	6.74%	0.03%	0.20%	0.15%	-0.08%	-0.01%	-	-
Horiz. %	107.05%	100.29%	100.26%	100.05%	99.91%	99.99%	100.00%	-
NOSH	245,923	245,892	246,091	245,836	245,758	245,665	245,934	-0.00%
YoY %	0.01%	-0.08%	0.10%	0.03%	0.04%	-0.11%	-	-
Horiz. %	100.00%	99.98%	100.06%	99.96%	99.93%	99.89%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	117.52%	65.41%	64.05%	61.15%	59.52%	84.67%	86.81%	-
YoY %	79.67%	2.12%	4.74%	2.74%	-29.70%	-2.47%	-	-
Horiz. %	135.38%	75.35%	73.78%	70.44%	68.56%	97.53%	100.00%	-
ROE	14.35%	8.61%	8.36%	7.94%	7.38%	9.90%	9.56%	-
YoY %	66.67%	2.99%	5.29%	7.59%	-25.45%	3.56%	-	-
Horiz. %	150.10%	90.06%	87.45%	83.05%	77.20%	103.56%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	18.15	18.33	18.17	18.05	17.22	16.25	15.30	12.02%
YoY %	-0.98%	0.88%	0.66%	4.82%	5.97%	6.21%	-	-
Horiz. %	118.63%	119.80%	118.76%	117.97%	112.55%	106.21%	100.00%	-
EPS	21.33	11.99	11.64	11.04	10.25	13.76	13.28	37.03%
YoY %	77.90%	3.01%	5.43%	7.71%	-25.51%	3.61%	-	-
Horiz. %	160.62%	90.29%	87.65%	83.13%	77.18%	103.61%	100.00%	-
DPS	11.50	11.70	11.37	10.79	10.03	9.33	8.91	18.48%
YoY %	-1.71%	2.90%	5.38%	7.58%	7.50%	4.71%	-	-
Horiz. %	129.07%	131.31%	127.61%	121.10%	112.57%	104.71%	100.00%	-
NAPS	1.4868	1.3931	1.3915	1.3901	1.3885	1.3902	1.3888	4.63%
YoY %	6.73%	0.11%	0.10%	0.12%	-0.12%	0.10%	-	-
Horiz. %	107.06%	100.31%	100.19%	100.09%	99.98%	100.10%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 245,836
RPS	6.61	6.67	6.62	6.57	6.26	5.91	5.57	12.05%
YoY %	-0.90%	0.76%	0.76%	4.95%	5.92%	6.10%	-	-
Horiz. %	118.67%	119.75%	118.85%	117.95%	112.39%	106.10%	100.00%	-
EPS	7.76	4.36	4.24	4.02	3.73	5.00	4.83	37.05%
YoY %	77.98%	2.83%	5.47%	7.77%	-25.40%	3.52%	-	-
Horiz. %	160.66%	90.27%	87.78%	83.23%	77.23%	103.52%	100.00%	-
DPS	4.19	4.26	4.14	3.93	3.65	3.40	3.25	18.40%
YoY %	-1.64%	2.90%	5.34%	7.67%	7.35%	4.62%	-	-
Horiz. %	128.92%	131.08%	127.38%	120.92%	112.31%	104.62%	100.00%	-
NAPS	0.5412	0.507	0.5069	0.5058	0.5051	0.5055	0.5056	4.62%
YoY %	6.75%	0.02%	0.22%	0.14%	-0.08%	-0.02%	-	-
Horiz. %	107.04%	100.28%	100.26%	100.04%	99.90%	99.98%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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	7.09	6.44	5.54	6.21	6.46	7.65	-5.28%
YoY %	-0.56%	10.09%	16.25%	-10.79%	-3.87%	-15.56%	-	-
Horiz. %	92.16%	92.68%	84.18%	72.42%	81.18%	84.44%	100.00%	-
P/EPS	6.00	10.84	10.05	9.06	10.44	7.63	8.81	-22.53%
YoY %	-44.65%	7.86%	10.93%	-13.22%	36.83%	-13.39%	-	-
Horiz. %	68.10%	123.04%	114.07%	102.84%	118.50%	86.61%	100.00%	-
EY	16.66	9.22	9.95	11.04	9.58	13.10	11.35	29.06%
YoY %	80.69%	-7.34%	-9.87%	15.24%	-26.87%	15.42%	-	-
Horiz. %	146.78%	81.23%	87.67%	97.27%	84.41%	115.42%	100.00%	-
DY	8.98	9.00	9.72	10.79	9.37	8.89	7.62	11.53%
YoY %	-0.22%	-7.41%	-9.92%	15.15%	5.40%	16.67%	-	-
Horiz. %	117.85%	118.11%	127.56%	141.60%	122.97%	116.67%	100.00%	-
P/NAPS	0.86	0.93	0.84	0.72	0.77	0.76	0.84	1.57%
YoY %	-7.53%	10.71%	16.67%	-6.49%	1.32%	-9.52%	-	-
Horiz. %	102.38%	110.71%	100.00%	85.71%	91.67%	90.48%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
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	7.31	6.71	6.04	5.75	6.15	7.78	-5.37%
YoY %	-2.05%	8.94%	11.09%	5.04%	-6.50%	-20.95%	-	-
Horiz. %	92.03%	93.96%	86.25%	77.63%	73.91%	79.05%	100.00%	-
P/EPS	6.09	11.18	10.48	9.87	9.66	7.27	8.96	-22.64%
YoY %	-45.53%	6.68%	6.18%	2.17%	32.87%	-18.86%	-	-
Horiz. %	67.97%	124.78%	116.96%	110.16%	107.81%	81.14%	100.00%	-
EY	16.41	8.95	9.54	10.13	10.35	13.76	11.16	29.21%
YoY %	83.35%	-6.18%	-5.82%	-2.13%	-24.78%	23.30%	-	-
Horiz. %	147.04%	80.20%	85.48%	90.77%	92.74%	123.30%	100.00%	-
DY	8.85	8.73	9.32	9.90	10.13	9.33	7.49	11.73%
YoY %	1.37%	-6.33%	-5.86%	-2.27%	8.57%	24.57%	-	-
Horiz. %	118.16%	116.56%	124.43%	132.18%	135.25%	124.57%	100.00%	-
P/NAPS	0.87	0.96	0.88	0.78	0.71	0.72	0.86	0.77%
YoY %	-9.38%	9.09%	12.82%	9.86%	-1.39%	-16.28%	-	-
Horiz. %	101.16%	111.63%	102.33%	90.70%	82.56%	83.72%	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