[UOAREIT] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[UOAREIT] UOA REITS
Announcement Date
22-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -0.86%
YoY- -11.54%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 76,380 42,805 42,812 43,000 42,860 44,636 45,190 41.93%
PBT 46,584 25,078 26,085 26,632 26,864 58,009 29,813 34.69%
Tax 0 5,548 0 0 0 -5,552 -5 -
NP 46,584 30,626 26,085 26,632 26,864 52,457 29,808 34.70%
-
NP to SH 46,584 30,626 26,085 26,632 26,864 52,457 29,808 34.70%
-
Tax Rate 0.00% -22.12% 0.00% 0.00% 0.00% 9.57% 0.02% -
Total Cost 29,796 12,179 16,726 16,368 15,996 -7,821 15,382 55.45%
-
Net Worth 457,081 371,989 367,040 366,743 366,231 365,649 342,619 21.20%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 31,569 24,525 24,740 25,352 25,584 28,282 28,332 7.48%
Div Payout % 67.77% 80.08% 94.84% 95.19% 95.24% 53.91% 95.05% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 457,081 371,989 367,040 366,743 366,231 365,649 342,619 21.20%
NOSH 320,826 245,991 246,088 246,136 246,007 245,930 245,940 19.40%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 60.99% 71.55% 60.93% 61.93% 62.68% 117.52% 65.96% -
ROE 10.19% 8.23% 7.11% 7.26% 7.34% 14.35% 8.70% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 23.81 17.40 17.40 17.47 17.42 18.15 18.37 18.89%
EPS 14.52 12.45 10.60 10.82 10.92 21.33 12.12 12.81%
DPS 9.84 9.97 10.05 10.30 10.40 11.50 11.52 -9.98%
NAPS 1.4247 1.5122 1.4915 1.49 1.4887 1.4868 1.3931 1.50%
Adjusted Per Share Value based on latest NOSH - 246,231
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.31 6.34 6.34 6.36 6.34 6.61 6.69 41.95%
EPS 6.90 4.53 3.86 3.94 3.98 7.76 4.41 34.81%
DPS 4.67 3.63 3.66 3.75 3.79 4.19 4.19 7.50%
NAPS 0.6766 0.5506 0.5433 0.5428 0.5421 0.5412 0.5071 21.21%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.35 1.50 1.43 1.41 1.34 1.28 1.30 -
P/RPS 5.67 8.62 8.22 8.07 7.69 7.05 7.07 -13.69%
P/EPS 9.30 12.05 13.49 13.03 12.27 6.00 10.73 -9.10%
EY 10.76 8.30 7.41 7.67 8.15 16.66 9.32 10.06%
DY 7.29 6.65 7.03 7.30 7.76 8.98 8.86 -12.20%
P/NAPS 0.95 0.99 0.96 0.95 0.90 0.86 0.93 1.42%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 10/05/11 14/01/11 29/11/10 22/07/10 31/05/10 15/01/10 06/11/09 -
Price 1.40 1.50 1.52 1.43 1.43 1.30 1.34 -
P/RPS 5.88 8.62 8.74 8.19 8.21 7.16 7.29 -13.36%
P/EPS 9.64 12.05 14.34 13.22 13.10 6.09 11.06 -8.76%
EY 10.37 8.30 6.97 7.57 7.64 16.41 9.04 9.59%
DY 7.03 6.65 6.61 7.20 7.27 8.85 8.60 -12.58%
P/NAPS 0.98 0.99 1.02 0.96 0.96 0.87 0.96 1.38%

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