[UOAREIT] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[UOAREIT] UOA REITS
Announcement Date
22-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 98.27%
YoY- -11.54%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 43,187 45,550 39,381 21,500 22,744 20,336 16,994 16.80%
PBT 24,221 25,781 22,328 13,316 15,057 11,596 78,928 -17.85%
Tax 0 0 0 0 -4 0 0 -
NP 24,221 25,781 22,328 13,316 15,053 11,596 78,928 -17.85%
-
NP to SH 24,221 25,781 22,328 13,316 15,053 11,596 78,928 -17.85%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.03% 0.00% 0.00% -
Total Cost 18,966 19,769 17,053 8,184 7,691 8,740 -61,934 -
-
Net Worth 635,195 603,903 530,513 366,743 342,258 341,921 330,838 11.47%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 22,327 23,384 18,197 12,676 14,315 11,029 10,059 14.19%
Div Payout % 92.18% 90.71% 81.50% 95.19% 95.10% 95.12% 12.75% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 635,195 603,903 530,513 366,743 342,258 341,921 330,838 11.47%
NOSH 422,871 422,871 372,133 246,136 245,964 246,199 245,958 9.44%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 56.08% 56.60% 56.70% 61.93% 66.18% 57.02% 464.45% -
ROE 3.81% 4.27% 4.21% 3.63% 4.40% 3.39% 23.86% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 10.21 10.77 10.58 8.73 9.25 8.26 6.91 6.71%
EPS 5.73 6.10 6.00 5.41 6.12 4.71 32.09 -24.93%
DPS 5.28 5.53 4.89 5.15 5.82 4.48 4.09 4.34%
NAPS 1.5021 1.4281 1.4256 1.49 1.3915 1.3888 1.3451 1.85%
Adjusted Per Share Value based on latest NOSH - 246,231
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 6.39 6.74 5.83 3.18 3.37 3.01 2.52 16.75%
EPS 3.59 3.82 3.30 1.97 2.23 1.72 11.68 -17.83%
DPS 3.30 3.46 2.69 1.88 2.12 1.63 1.49 14.15%
NAPS 0.9402 0.8939 0.7852 0.5428 0.5066 0.5061 0.4897 11.47%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.53 1.37 1.41 1.41 1.17 1.17 1.36 -
P/RPS 14.98 12.72 13.32 16.14 12.65 14.16 19.68 -4.44%
P/EPS 26.71 22.47 23.50 26.06 19.12 24.84 4.24 35.86%
EY 3.74 4.45 4.26 3.84 5.23 4.03 23.60 -26.41%
DY 3.45 4.04 3.47 3.65 4.97 3.83 3.01 2.29%
P/NAPS 1.02 0.96 0.99 0.95 0.84 0.84 1.01 0.16%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 16/07/13 16/07/12 15/07/11 22/07/10 15/07/09 15/07/08 13/07/07 -
Price 1.54 1.40 1.43 1.43 1.22 1.19 1.39 -
P/RPS 15.08 13.00 13.51 16.37 13.19 14.41 20.12 -4.68%
P/EPS 26.89 22.96 23.83 26.43 19.93 25.27 4.33 35.53%
EY 3.72 4.35 4.20 3.78 5.02 3.96 23.09 -26.21%
DY 3.43 3.95 3.42 3.60 4.77 3.76 2.94 2.60%
P/NAPS 1.03 0.98 1.00 0.96 0.88 0.86 1.03 0.00%

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
Post a Comment