[UOAREIT] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[UOAREIT] UOA REITS
Announcement Date
14-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 77.56%
YoY- -63.14%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 21,633 21,492 20,370 10,696 10,743 11,181 8,793 16.17%
PBT 10,919 43,360 9,643 5,546 35,649 7,127 15,747 -5.91%
Tax -1,560 -3,235 0 5,548 -5,548 0 0 -
NP 9,359 40,125 9,643 11,094 30,101 7,127 15,747 -8.29%
-
NP to SH 9,359 40,125 9,643 11,094 30,101 7,127 15,747 -8.29%
-
Tax Rate 14.29% 7.46% 0.00% -100.04% 15.56% 0.00% 0.00% -
Total Cost 12,274 -18,633 10,727 -398 -19,358 4,054 -6,954 -
-
Net Worth 632,954 633,292 601,587 371,981 365,638 341,235 341,020 10.84%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 12,051 11,671 11,419 6,075 7,033 7,520 5,806 12.93%
Div Payout % 128.77% 29.09% 118.42% 54.77% 23.37% 105.52% 36.87% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 632,954 633,292 601,587 371,981 365,638 341,235 341,020 10.84%
NOSH 422,871 422,871 422,938 245,986 245,923 245,758 246,046 9.43%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 43.26% 186.70% 47.34% 103.72% 280.19% 63.74% 179.09% -
ROE 1.48% 6.34% 1.60% 2.98% 8.23% 2.09% 4.62% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 5.12 5.08 4.82 4.35 4.37 4.55 3.57 6.18%
EPS 2.21 9.49 2.28 4.51 12.24 2.90 6.40 -16.22%
DPS 2.85 2.76 2.70 2.47 2.86 3.06 2.36 3.19%
NAPS 1.4968 1.4976 1.4224 1.5122 1.4868 1.3885 1.386 1.28%
Adjusted Per Share Value based on latest NOSH - 245,986
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.20 3.18 3.02 1.58 1.59 1.65 1.30 16.18%
EPS 1.39 5.94 1.43 1.64 4.46 1.05 2.33 -8.24%
DPS 1.78 1.73 1.69 0.90 1.04 1.11 0.86 12.87%
NAPS 0.9369 0.9374 0.8905 0.5506 0.5412 0.5051 0.5048 10.84%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.45 1.37 1.40 1.50 1.28 1.07 1.38 -
P/RPS 28.34 26.96 29.07 34.50 29.30 23.52 38.62 -5.02%
P/EPS 65.52 14.44 61.40 33.26 10.46 36.90 21.56 20.33%
EY 1.53 6.93 1.63 3.01 9.56 2.71 4.64 -16.86%
DY 1.97 2.01 1.93 1.65 2.23 2.86 1.71 2.38%
P/NAPS 0.97 0.91 0.98 0.99 0.86 0.77 1.00 -0.50%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/01/14 15/01/13 13/01/12 14/01/11 15/01/10 15/01/09 15/01/08 -
Price 1.45 1.41 1.39 1.50 1.30 0.99 1.31 -
P/RPS 28.34 27.74 28.86 34.50 29.76 21.76 36.66 -4.19%
P/EPS 65.52 14.86 60.96 33.26 10.62 34.14 20.47 21.37%
EY 1.53 6.73 1.64 3.01 9.42 2.93 4.89 -17.59%
DY 1.97 1.96 1.94 1.65 2.20 3.09 1.80 1.51%
P/NAPS 0.97 0.94 0.98 0.99 0.87 0.71 0.95 0.34%

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