[UOAREIT] YoY Annualized 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- 19.09%
YoY- 35.2%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 84,564 76,380 42,860 45,856 37,604 34,556 29,028 19.48%
PBT 44,792 46,584 26,864 30,008 22,184 21,952 18,380 15.98%
Tax 0 0 0 -16 0 0 -200 -
NP 44,792 46,584 26,864 29,992 22,184 21,952 18,180 16.20%
-
NP to SH 44,792 46,584 26,864 29,992 22,184 21,952 18,180 16.20%
-
Tax Rate 0.00% 0.00% 0.00% 0.05% 0.00% 0.00% 1.09% -
Total Cost 39,772 29,796 15,996 15,864 15,420 12,604 10,848 24.15%
-
Net Worth 601,957 457,081 366,231 341,736 342,126 262,365 240,953 16.46%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 42,963 31,569 25,584 28,516 21,099 20,967 17,449 16.18%
Div Payout % 95.92% 67.77% 95.24% 95.08% 95.11% 95.52% 95.98% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 601,957 457,081 366,231 341,736 342,126 262,365 240,953 16.46%
NOSH 422,871 320,826 246,007 245,836 246,488 246,098 228,391 10.80%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 52.97% 60.99% 62.68% 65.40% 58.99% 63.53% 62.63% -
ROE 7.44% 10.19% 7.34% 8.78% 6.48% 8.37% 7.55% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 20.00 23.81 17.42 18.65 15.26 14.04 12.71 7.84%
EPS 10.60 14.52 10.92 12.20 9.00 8.92 7.96 4.88%
DPS 10.16 9.84 10.40 11.60 8.56 8.52 7.64 4.86%
NAPS 1.4235 1.4247 1.4887 1.3901 1.388 1.0661 1.055 5.11%
Adjusted Per Share Value based on latest NOSH - 245,836
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 12.52 11.31 6.34 6.79 5.57 5.11 4.30 19.47%
EPS 6.63 6.90 3.98 4.44 3.28 3.25 2.69 16.20%
DPS 6.36 4.67 3.79 4.22 3.12 3.10 2.58 16.21%
NAPS 0.891 0.6766 0.5421 0.5058 0.5064 0.3883 0.3567 16.46%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.37 1.35 1.34 1.00 1.27 1.10 1.15 -
P/RPS 6.85 5.67 7.69 5.36 8.32 7.83 9.05 -4.53%
P/EPS 12.93 9.30 12.27 8.20 14.11 12.33 14.45 -1.83%
EY 7.73 10.76 8.15 12.20 7.09 8.11 6.92 1.86%
DY 7.42 7.29 7.76 11.60 6.74 7.75 6.64 1.86%
P/NAPS 0.96 0.95 0.90 0.72 0.91 1.03 1.09 -2.09%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 03/05/12 10/05/11 31/05/10 12/05/09 24/04/08 08/05/07 11/05/06 -
Price 1.36 1.40 1.43 1.09 1.26 1.18 1.11 -
P/RPS 6.80 5.88 8.21 5.84 8.26 8.40 8.73 -4.07%
P/EPS 12.84 9.64 13.10 8.93 14.00 13.23 13.94 -1.35%
EY 7.79 10.37 7.64 11.19 7.14 7.56 7.17 1.39%
DY 7.47 7.03 7.27 10.64 6.79 7.22 6.88 1.37%
P/NAPS 0.96 0.98 0.96 0.78 0.91 1.11 1.05 -1.48%

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