[UOAREIT] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[UOAREIT] UOA REITS
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -2.52%
YoY- -1.61%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 88,358 88,192 86,438 86,406 86,374 87,844 87,343 0.77%
PBT 47,428 48,704 46,335 47,221 48,442 52,432 79,356 -29.11%
Tax 0 0 -1,560 0 0 0 -3,234 -
NP 47,428 48,704 44,775 47,221 48,442 52,432 76,122 -27.11%
-
NP to SH 47,428 48,704 44,775 47,221 48,442 52,432 76,122 -27.11%
-
Tax Rate 0.00% 0.00% 3.37% 0.00% 0.00% 0.00% 4.08% -
Total Cost 40,930 39,488 41,663 39,185 37,932 35,412 11,221 137.52%
-
Net Worth 634,392 633,969 632,954 635,660 635,195 634,772 633,292 0.11%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 44,570 44,655 45,120 44,091 44,655 46,515 44,316 0.38%
Div Payout % 93.98% 91.69% 100.77% 93.37% 92.18% 88.72% 58.22% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 634,392 633,969 632,954 635,660 635,195 634,772 633,292 0.11%
NOSH 422,871 422,871 422,871 422,871 422,871 422,871 422,871 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 53.68% 55.22% 51.80% 54.65% 56.08% 59.69% 87.15% -
ROE 7.48% 7.68% 7.07% 7.43% 7.63% 8.26% 12.02% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.89 20.86 20.44 20.43 20.43 20.77 20.65 0.77%
EPS 11.22 11.52 10.59 11.17 11.46 12.40 18.00 -27.09%
DPS 10.54 10.56 10.67 10.43 10.56 11.00 10.48 0.38%
NAPS 1.5002 1.4992 1.4968 1.5032 1.5021 1.5011 1.4976 0.11%
Adjusted Per Share Value based on latest NOSH - 422,871
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.08 13.05 12.79 12.79 12.78 13.00 12.93 0.77%
EPS 7.02 7.21 6.63 6.99 7.17 7.76 11.27 -27.12%
DPS 6.60 6.61 6.68 6.53 6.61 6.89 6.56 0.40%
NAPS 0.939 0.9384 0.9369 0.9409 0.9402 0.9396 0.9374 0.11%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.38 1.40 1.45 1.49 1.53 1.39 1.37 -
P/RPS 6.60 6.71 7.09 7.29 7.49 6.69 6.63 -0.30%
P/EPS 12.30 12.16 13.69 13.34 13.36 11.21 7.61 37.84%
EY 8.13 8.23 7.30 7.49 7.49 8.92 13.14 -27.45%
DY 7.64 7.54 7.36 7.00 6.90 7.91 7.65 -0.08%
P/NAPS 0.92 0.93 0.97 0.99 1.02 0.93 0.91 0.73%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 16/07/14 22/05/14 20/01/14 19/11/13 16/07/13 23/05/13 15/01/13 -
Price 1.39 1.40 1.45 1.47 1.54 1.53 1.41 -
P/RPS 6.65 6.71 7.09 7.19 7.54 7.37 6.83 -1.76%
P/EPS 12.39 12.16 13.69 13.16 13.44 12.34 7.83 35.90%
EY 8.07 8.23 7.30 7.60 7.44 8.10 12.77 -26.42%
DY 7.58 7.54 7.36 7.09 6.86 7.19 7.43 1.34%
P/NAPS 0.93 0.93 0.97 0.98 1.03 1.02 0.94 -0.71%

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