[UOAREIT] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[UOAREIT] UOA REITS
Announcement Date
16-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 130.23%
YoY- 15.46%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 45,935 44,179 43,187 45,550 39,381 21,500 22,744 12.42%
PBT 23,944 23,714 24,221 25,781 22,328 13,316 15,057 8.03%
Tax 0 0 0 0 0 0 -4 -
NP 23,944 23,714 24,221 25,781 22,328 13,316 15,053 8.03%
-
NP to SH 23,944 23,714 24,221 25,781 22,328 13,316 15,053 8.03%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.03% -
Total Cost 21,991 20,465 18,966 19,769 17,053 8,184 7,691 19.12%
-
Net Worth 637,014 634,392 635,195 603,903 530,513 366,743 342,258 10.90%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 22,496 22,285 22,327 23,384 18,197 12,676 14,315 7.82%
Div Payout % 93.96% 93.98% 92.18% 90.71% 81.50% 95.19% 95.10% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 637,014 634,392 635,195 603,903 530,513 366,743 342,258 10.90%
NOSH 422,871 422,871 422,871 422,871 372,133 246,136 245,964 9.44%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 52.13% 53.68% 56.08% 56.60% 56.70% 61.93% 66.18% -
ROE 3.76% 3.74% 3.81% 4.27% 4.21% 3.63% 4.40% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.86 10.45 10.21 10.77 10.58 8.73 9.25 2.70%
EPS 5.66 5.61 5.73 6.10 6.00 5.41 6.12 -1.29%
DPS 5.32 5.27 5.28 5.53 4.89 5.15 5.82 -1.48%
NAPS 1.5064 1.5002 1.5021 1.4281 1.4256 1.49 1.3915 1.33%
Adjusted Per Share Value based on latest NOSH - 422,871
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 6.80 6.54 6.39 6.74 5.83 3.18 3.37 12.40%
EPS 3.54 3.51 3.59 3.82 3.30 1.97 2.23 8.00%
DPS 3.33 3.30 3.30 3.46 2.69 1.88 2.12 7.81%
NAPS 0.9429 0.939 0.9402 0.8939 0.7852 0.5428 0.5066 10.90%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.58 1.38 1.53 1.37 1.41 1.41 1.17 -
P/RPS 14.55 13.21 14.98 12.72 13.32 16.14 12.65 2.35%
P/EPS 27.90 24.61 26.71 22.47 23.50 26.06 19.12 6.49%
EY 3.58 4.06 3.74 4.45 4.26 3.84 5.23 -6.11%
DY 3.37 3.82 3.45 4.04 3.47 3.65 4.97 -6.26%
P/NAPS 1.05 0.92 1.02 0.96 0.99 0.95 0.84 3.78%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/07/15 16/07/14 16/07/13 16/07/12 15/07/11 22/07/10 15/07/09 -
Price 1.62 1.39 1.54 1.40 1.43 1.43 1.22 -
P/RPS 14.91 13.30 15.08 13.00 13.51 16.37 13.19 2.06%
P/EPS 28.61 24.79 26.89 22.96 23.83 26.43 19.93 6.20%
EY 3.50 4.03 3.72 4.35 4.20 3.78 5.02 -5.83%
DY 3.28 3.79 3.43 3.95 3.42 3.60 4.77 -6.04%
P/NAPS 1.08 0.93 1.03 0.98 1.00 0.96 0.88 3.47%

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