[UOAREIT] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[UOAREIT] UOA REITS
Announcement Date
30-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 3.52%
YoY- -62.24%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 70,067 42,851 45,074 39,923 33,993 25,145 22.73%
PBT 37,776 55,212 29,487 33,804 89,535 15,917 18.85%
Tax 5,548 -5,548 -4 0 0 -93 -
NP 43,324 49,664 29,483 33,804 89,535 15,824 22.30%
-
NP to SH 43,324 49,664 29,483 33,804 89,535 15,774 22.37%
-
Tax Rate -14.69% 10.05% 0.01% 0.00% 0.00% 0.58% -
Total Cost 26,743 -6,813 15,591 6,119 -55,542 9,321 23.45%
-
Net Worth 603,683 366,885 342,552 341,524 330,978 247,399 19.51%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 33,706 25,587 28,769 22,953 20,799 13,811 19.52%
Div Payout % 77.80% 51.52% 97.58% 67.90% 23.23% 87.56% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 603,683 366,885 342,552 341,524 330,978 247,399 19.51%
NOSH 423,162 245,984 245,892 245,665 245,879 232,016 12.76%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 61.83% 115.90% 65.41% 84.67% 263.39% 62.93% -
ROE 7.18% 13.54% 8.61% 9.90% 27.05% 6.38% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 16.56 17.42 18.33 16.25 13.83 10.84 8.83%
EPS 10.24 20.19 11.99 13.76 36.41 6.80 8.52%
DPS 7.97 10.40 11.70 9.33 8.46 5.95 6.01%
NAPS 1.4266 1.4915 1.3931 1.3902 1.3461 1.0663 5.99%
Adjusted Per Share Value based on latest NOSH - 245,665
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.37 6.34 6.67 5.91 5.03 3.72 22.74%
EPS 6.41 7.35 4.36 5.00 13.25 2.33 22.41%
DPS 4.99 3.79 4.26 3.40 3.08 2.04 19.57%
NAPS 0.8936 0.5431 0.507 0.5055 0.4899 0.3662 19.52%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.29 1.43 1.30 1.05 1.34 1.04 -
P/RPS 7.79 8.21 7.09 6.46 9.69 9.60 -4.09%
P/EPS 12.60 7.08 10.84 7.63 3.68 15.30 -3.80%
EY 7.94 14.12 9.22 13.10 27.17 6.54 3.95%
DY 6.17 7.27 9.00 8.89 6.31 5.72 1.52%
P/NAPS 0.90 0.96 0.93 0.76 1.00 0.98 -1.68%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 03/11/11 29/11/10 06/11/09 30/10/08 28/11/07 17/11/06 -
Price 1.36 1.52 1.34 1.00 1.40 1.08 -
P/RPS 8.21 8.73 7.31 6.15 10.13 9.97 -3.80%
P/EPS 13.28 7.53 11.18 7.27 3.84 15.89 -3.52%
EY 7.53 13.28 8.95 13.76 26.01 6.30 3.62%
DY 5.86 6.84 8.73 9.33 6.04 5.51 1.23%
P/NAPS 0.95 1.02 0.96 0.72 1.04 1.01 -1.21%

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