[UOAREIT] YoY 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- 312.17%
YoY- 322.35%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 21,492 20,370 10,696 10,743 11,181 8,793 8,510 16.68%
PBT 43,360 9,643 5,546 35,649 7,127 15,747 5,296 41.92%
Tax -3,235 0 5,548 -5,548 0 0 0 -
NP 40,125 9,643 11,094 30,101 7,127 15,747 5,296 40.10%
-
NP to SH 40,125 9,643 11,094 30,101 7,127 15,747 5,296 40.10%
-
Tax Rate 7.46% 0.00% -100.04% 15.56% 0.00% 0.00% 0.00% -
Total Cost -18,633 10,727 -398 -19,358 4,054 -6,954 3,214 -
-
Net Worth 633,292 601,587 371,981 365,638 341,235 341,020 261,508 15.86%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 11,671 11,419 6,075 7,033 7,520 5,806 5,647 12.84%
Div Payout % 29.09% 118.42% 54.77% 23.37% 105.52% 36.87% 106.63% -
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 633,292 601,587 371,981 365,638 341,235 341,020 261,508 15.86%
NOSH 422,871 422,938 245,986 245,923 245,758 246,046 245,525 9.47%
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 186.70% 47.34% 103.72% 280.19% 63.74% 179.09% 62.23% -
ROE 6.34% 1.60% 2.98% 8.23% 2.09% 4.62% 2.03% -
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 5.08 4.82 4.35 4.37 4.55 3.57 3.47 6.55%
EPS 9.49 2.28 4.51 12.24 2.90 6.40 2.19 27.65%
DPS 2.76 2.70 2.47 2.86 3.06 2.36 2.30 3.08%
NAPS 1.4976 1.4224 1.5122 1.4868 1.3885 1.386 1.0651 5.83%
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 3.18 3.02 1.58 1.59 1.65 1.30 1.26 16.66%
EPS 5.94 1.43 1.64 4.46 1.05 2.33 0.78 40.22%
DPS 1.73 1.69 0.90 1.04 1.11 0.86 0.84 12.78%
NAPS 0.9374 0.8905 0.5506 0.5412 0.5051 0.5048 0.3871 15.86%
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 26.96 29.07 34.50 29.30 23.52 38.62 31.16 -2.38%
P/EPS 14.44 61.40 33.26 10.46 36.90 21.56 50.07 -18.70%
EY 6.93 1.63 3.01 9.56 2.71 4.64 2.00 22.98%
DY 2.01 1.93 1.65 2.23 2.86 1.71 2.13 -0.96%
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 27.74 28.86 34.50 29.76 21.76 36.66 30.87 -1.76%
P/EPS 14.86 60.96 33.26 10.62 34.14 20.47 49.61 -18.18%
EY 6.73 1.64 3.01 9.42 2.93 4.89 2.02 22.18%
DY 1.96 1.94 1.65 2.20 3.09 1.80 2.15 -1.52%
P/NAPS 0.94 0.98 0.99 0.87 0.71 0.95 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