[UOAREIT] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[UOAREIT] UOA REITS
Announcement Date
15-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -25.5%
YoY- -74.81%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 79,741 42,804 44,636 42,311 34,276 31,380 2,275 80.85%
PBT 41,873 25,109 58,009 25,184 99,986 20,312 901 89.55%
Tax 0 5,548 -5,552 0 0 -93 0 -
NP 41,873 30,657 52,457 25,184 99,986 20,219 901 89.55%
-
NP to SH 41,873 30,657 52,457 25,184 99,986 20,169 901 89.55%
-
Tax Rate 0.00% -22.10% 9.57% 0.00% 0.00% 0.46% 0.00% -
Total Cost 37,868 12,147 -7,821 17,127 -65,710 11,161 1,374 73.75%
-
Net Worth 601,587 371,981 365,638 341,235 341,020 261,508 236,737 16.80%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 39,050 24,629 28,282 24,667 20,958 19,458 - -
Div Payout % 93.26% 80.34% 53.92% 97.95% 20.96% 96.48% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 601,587 371,981 365,638 341,235 341,020 261,508 236,737 16.80%
NOSH 422,938 245,986 245,923 245,758 246,046 245,525 225,249 11.06%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 52.51% 71.62% 117.52% 59.52% 291.71% 64.43% 39.60% -
ROE 6.96% 8.24% 14.35% 7.38% 29.32% 7.71% 0.38% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 18.85 17.40 18.15 17.22 13.93 12.78 1.01 62.83%
EPS 9.90 12.46 21.33 10.25 40.64 8.21 0.40 70.66%
DPS 9.23 10.01 11.50 10.03 8.52 7.93 0.00 -
NAPS 1.4224 1.5122 1.4868 1.3885 1.386 1.0651 1.051 5.17%
Adjusted Per Share Value based on latest NOSH - 245,758
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 11.80 6.34 6.61 6.26 5.07 4.64 0.34 80.55%
EPS 6.20 4.54 7.76 3.73 14.80 2.99 0.13 90.37%
DPS 5.78 3.65 4.19 3.65 3.10 2.88 0.00 -
NAPS 0.8905 0.5506 0.5412 0.5051 0.5048 0.3871 0.3504 16.81%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.40 1.50 1.28 1.07 1.38 1.08 1.18 -
P/RPS 7.43 8.62 7.05 6.21 9.91 8.45 116.83 -36.80%
P/EPS 14.14 12.04 6.00 10.44 3.40 13.15 295.00 -39.71%
EY 7.07 8.31 16.66 9.58 29.45 7.61 0.34 65.78%
DY 6.60 6.67 8.98 9.37 6.17 7.34 0.00 -
P/NAPS 0.98 0.99 0.86 0.77 1.00 1.01 1.12 -2.19%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 13/01/12 14/01/11 15/01/10 15/01/09 15/01/08 25/01/07 - -
Price 1.39 1.50 1.30 0.99 1.31 1.07 0.00 -
P/RPS 7.37 8.62 7.16 5.75 9.40 8.37 0.00 -
P/EPS 14.04 12.04 6.09 9.66 3.22 13.03 0.00 -
EY 7.12 8.31 16.41 10.35 31.02 7.68 0.00 -
DY 6.64 6.67 8.85 10.13 6.50 7.41 0.00 -
P/NAPS 0.98 0.99 0.87 0.71 0.95 1.00 0.00 -

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