[UOAREIT] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[UOAREIT] UOA REITS
Announcement Date
15-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -10.98%
YoY- 392.26%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 42,805 44,636 42,312 34,264 31,427 2,275 79.78%
PBT 25,078 58,009 25,184 99,987 20,312 901 94.42%
Tax 5,548 -5,552 0 0 0 0 -
NP 30,626 52,457 25,184 99,987 20,312 901 102.35%
-
NP to SH 30,626 52,457 25,184 99,987 20,312 901 102.35%
-
Tax Rate -22.12% 9.57% 0.00% 0.00% 0.00% 0.00% -
Total Cost 12,179 -7,821 17,128 -65,723 11,115 1,374 54.67%
-
Net Worth 371,989 365,649 341,484 341,038 248,745 236,737 9.45%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 24,525 28,282 24,667 20,956 19,899 - -
Div Payout % 80.08% 53.91% 97.95% 20.96% 97.97% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 371,989 365,649 341,484 341,038 248,745 236,737 9.45%
NOSH 245,991 245,930 245,937 245,970 233,564 225,249 1.77%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 71.55% 117.52% 59.52% 291.81% 64.63% 39.60% -
ROE 8.23% 14.35% 7.37% 29.32% 8.17% 0.38% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 17.40 18.15 17.20 13.93 13.46 1.01 76.64%
EPS 12.45 21.33 10.24 40.65 8.67 0.40 98.81%
DPS 9.97 11.50 10.03 8.52 8.52 0.00 -
NAPS 1.5122 1.4868 1.3885 1.3865 1.065 1.051 7.54%
Adjusted Per Share Value based on latest NOSH - 246,046
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 6.34 6.61 6.26 5.07 4.65 0.34 79.46%
EPS 4.53 7.76 3.73 14.80 3.01 0.13 103.35%
DPS 3.63 4.19 3.65 3.10 2.95 0.00 -
NAPS 0.5506 0.5412 0.5055 0.5048 0.3682 0.3504 9.45%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.50 1.28 1.07 1.38 1.08 1.18 -
P/RPS 8.62 7.05 6.22 9.91 8.03 116.83 -40.60%
P/EPS 12.05 6.00 10.45 3.39 12.42 295.00 -47.23%
EY 8.30 16.66 9.57 29.46 8.05 0.34 89.39%
DY 6.65 8.98 9.37 6.17 7.89 0.00 -
P/NAPS 0.99 0.86 0.77 1.00 1.01 1.12 -2.43%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 14/01/11 15/01/10 15/01/09 15/01/08 25/01/07 17/02/06 -
Price 1.50 1.30 0.99 1.31 1.07 1.17 -
P/RPS 8.62 7.16 5.75 9.40 7.95 115.84 -40.50%
P/EPS 12.05 6.09 9.67 3.22 12.30 292.50 -47.14%
EY 8.30 16.41 10.34 31.03 8.13 0.34 89.39%
DY 6.65 8.85 10.13 6.50 7.96 0.00 -
P/NAPS 0.99 0.87 0.71 0.94 1.00 1.11 -2.26%

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