[UOAREIT] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[UOAREIT] UOA REITS
Announcement Date
15-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 196.5%
YoY- 197.34%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 10,696 10,743 11,181 8,793 8,510 2,275 36.26%
PBT 5,546 35,649 7,127 15,747 5,296 901 43.80%
Tax 5,548 -5,548 0 0 0 0 -
NP 11,094 30,101 7,127 15,747 5,296 901 65.17%
-
NP to SH 11,094 30,101 7,127 15,747 5,296 901 65.17%
-
Tax Rate -100.04% 15.56% 0.00% 0.00% 0.00% 0.00% -
Total Cost -398 -19,358 4,054 -6,954 3,214 1,374 -
-
Net Worth 371,981 365,638 341,235 341,020 261,508 236,737 9.45%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 6,075 7,033 7,520 5,806 5,647 - -
Div Payout % 54.77% 23.37% 105.52% 36.87% 106.63% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 371,981 365,638 341,235 341,020 261,508 236,737 9.45%
NOSH 245,986 245,923 245,758 246,046 245,525 225,249 1.77%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 103.72% 280.19% 63.74% 179.09% 62.23% 39.60% -
ROE 2.98% 8.23% 2.09% 4.62% 2.03% 0.38% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 4.35 4.37 4.55 3.57 3.47 1.01 33.89%
EPS 4.51 12.24 2.90 6.40 2.19 0.40 62.29%
DPS 2.47 2.86 3.06 2.36 2.30 0.00 -
NAPS 1.5122 1.4868 1.3885 1.386 1.0651 1.051 7.54%
Adjusted Per Share Value based on latest NOSH - 246,046
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1.58 1.59 1.65 1.30 1.26 0.34 35.94%
EPS 1.64 4.46 1.05 2.33 0.78 0.13 65.98%
DPS 0.90 1.04 1.11 0.86 0.84 0.00 -
NAPS 0.5506 0.5412 0.5051 0.5048 0.3871 0.3504 9.45%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.50 1.28 1.07 1.38 1.08 1.18 -
P/RPS 34.50 29.30 23.52 38.62 31.16 116.83 -21.63%
P/EPS 33.26 10.46 36.90 21.56 50.07 295.00 -35.35%
EY 3.01 9.56 2.71 4.64 2.00 0.34 54.63%
DY 1.65 2.23 2.86 1.71 2.13 0.00 -
P/NAPS 0.99 0.86 0.77 1.00 1.01 1.12 -2.43%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 14/01/11 15/01/10 15/01/09 15/01/08 25/01/07 17/02/06 -
Price 1.50 1.30 0.99 1.31 1.07 1.17 -
P/RPS 34.50 29.76 21.76 36.66 30.87 115.84 -21.50%
P/EPS 33.26 10.62 34.14 20.47 49.61 292.50 -35.24%
EY 3.01 9.42 2.93 4.89 2.02 0.34 54.63%
DY 1.65 2.20 3.09 1.80 2.15 0.00 -
P/NAPS 0.99 0.87 0.71 0.95 1.00 1.11 -2.26%

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