[UOAREIT] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[UOAREIT] UOA REITS
Announcement Date
15-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 134.64%
YoY- 108.29%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 87,343 79,742 42,805 44,636 42,312 34,264 31,427 18.55%
PBT 79,356 41,873 25,078 58,009 25,184 99,987 20,312 25.47%
Tax -3,234 0 5,548 -5,552 0 0 0 -
NP 76,122 41,873 30,626 52,457 25,184 99,987 20,312 24.60%
-
NP to SH 76,122 41,873 30,626 52,457 25,184 99,987 20,312 24.60%
-
Tax Rate 4.08% 0.00% -22.12% 9.57% 0.00% 0.00% 0.00% -
Total Cost 11,221 37,869 12,179 -7,821 17,128 -65,723 11,115 0.15%
-
Net Worth 633,292 565,623 371,989 365,649 341,484 341,038 248,745 16.83%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 44,316 39,089 24,525 28,282 24,667 20,956 19,899 14.26%
Div Payout % 58.22% 93.35% 80.08% 53.91% 97.95% 20.96% 97.97% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 633,292 565,623 371,989 365,649 341,484 341,038 248,745 16.83%
NOSH 422,871 397,654 245,991 245,930 245,937 245,970 233,564 10.38%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 87.15% 52.51% 71.55% 117.52% 59.52% 291.81% 64.63% -
ROE 12.02% 7.40% 8.23% 14.35% 7.37% 29.32% 8.17% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 20.65 20.05 17.40 18.15 17.20 13.93 13.46 7.38%
EPS 18.00 10.53 12.45 21.33 10.24 40.65 8.67 12.93%
DPS 10.48 9.83 9.97 11.50 10.03 8.52 8.52 3.50%
NAPS 1.4976 1.4224 1.5122 1.4868 1.3885 1.3865 1.065 5.84%
Adjusted Per Share Value based on latest NOSH - 245,923
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.93 11.80 6.34 6.61 6.26 5.07 4.65 18.56%
EPS 11.27 6.20 4.53 7.76 3.73 14.80 3.01 24.58%
DPS 6.56 5.79 3.63 4.19 3.65 3.10 2.95 14.23%
NAPS 0.9374 0.8372 0.5506 0.5412 0.5055 0.5048 0.3682 16.83%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.37 1.40 1.50 1.28 1.07 1.38 1.08 -
P/RPS 6.63 6.98 8.62 7.05 6.22 9.91 8.03 -3.13%
P/EPS 7.61 13.30 12.05 6.00 10.45 3.39 12.42 -7.83%
EY 13.14 7.52 8.30 16.66 9.57 29.46 8.05 8.50%
DY 7.65 7.02 6.65 8.98 9.37 6.17 7.89 -0.51%
P/NAPS 0.91 0.98 0.99 0.86 0.77 1.00 1.01 -1.72%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 15/01/13 13/01/12 14/01/11 15/01/10 15/01/09 15/01/08 25/01/07 -
Price 1.41 1.39 1.50 1.30 0.99 1.31 1.07 -
P/RPS 6.83 6.93 8.62 7.16 5.75 9.40 7.95 -2.49%
P/EPS 7.83 13.20 12.05 6.09 9.67 3.22 12.30 -7.24%
EY 12.77 7.58 8.30 16.41 10.34 31.03 8.13 7.80%
DY 7.43 7.07 6.65 8.85 10.13 6.50 7.96 -1.14%
P/NAPS 0.94 0.98 0.99 0.87 0.71 0.94 1.00 -1.02%

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