[UOAREIT] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[UOAREIT] UOA REITS
Announcement Date
15-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 0.76%
YoY- 24.88%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 24,409 20,286 10,785 11,280 10,934 8,355 7,598 21.45%
PBT 14,583 10,682 6,599 7,555 6,050 73,440 4,740 20.57%
Tax 0 0 0 0 0 0 -50 -
NP 14,583 10,682 6,599 7,555 6,050 73,440 4,690 20.79%
-
NP to SH 14,583 10,682 6,599 7,555 6,050 73,440 4,690 20.79%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.05% -
Total Cost 9,826 9,604 4,186 3,725 4,884 -65,085 2,908 22.47%
-
Net Worth 603,903 601,907 366,884 342,435 341,554 330,824 240,419 16.57%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 12,643 10,259 6,278 7,185 5,754 4,820 4,530 18.63%
Div Payout % 86.70% 96.05% 95.15% 95.11% 95.12% 6.56% 96.60% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 603,903 601,907 366,884 342,435 341,554 330,824 240,419 16.57%
NOSH 422,871 422,213 246,231 246,091 245,934 245,947 227,669 10.86%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 59.74% 52.66% 61.19% 66.98% 55.33% 878.99% 61.73% -
ROE 2.41% 1.77% 1.80% 2.21% 1.77% 22.20% 1.95% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.77 4.80 4.38 4.58 4.45 3.40 3.34 9.53%
EPS 3.45 2.53 2.68 3.07 2.46 29.86 2.06 8.96%
DPS 2.99 2.43 2.55 2.92 2.34 1.96 1.99 7.01%
NAPS 1.4281 1.4256 1.49 1.3915 1.3888 1.3451 1.056 5.15%
Adjusted Per Share Value based on latest NOSH - 246,091
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.61 3.00 1.60 1.67 1.62 1.24 1.12 21.51%
EPS 2.16 1.58 0.98 1.12 0.90 10.87 0.69 20.92%
DPS 1.87 1.52 0.93 1.06 0.85 0.71 0.67 18.63%
NAPS 0.8939 0.8909 0.5431 0.5069 0.5056 0.4897 0.3559 16.57%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.37 1.41 1.41 1.17 1.17 1.36 1.09 -
P/RPS 23.73 29.35 32.19 25.53 26.32 40.03 32.66 -5.17%
P/EPS 39.73 55.73 52.61 38.11 47.56 4.55 52.91 -4.65%
EY 2.52 1.79 1.90 2.62 2.10 21.96 1.89 4.90%
DY 2.18 1.72 1.81 2.50 2.00 1.44 1.83 2.95%
P/NAPS 0.96 0.99 0.95 0.84 0.84 1.01 1.03 -1.16%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/07/12 15/07/11 22/07/10 15/07/09 15/07/08 13/07/07 24/07/06 -
Price 1.40 1.43 1.43 1.22 1.19 1.39 1.06 -
P/RPS 24.25 29.76 32.65 26.62 26.77 40.92 31.76 -4.39%
P/EPS 40.60 56.52 53.36 39.74 48.37 4.66 51.46 -3.87%
EY 2.46 1.77 1.87 2.52 2.07 21.48 1.94 4.03%
DY 2.14 1.70 1.78 2.39 1.97 1.41 1.88 2.18%
P/NAPS 0.98 1.00 0.96 0.88 0.86 1.03 1.00 -0.33%

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