[UOAREIT] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[UOAREIT] UOA REITS
Announcement Date
15-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 100.76%
YoY- 29.81%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 10,715 44,636 33,893 22,744 11,464 42,312 31,131 -50.91%
PBT 6,716 58,009 22,360 15,057 7,502 25,184 18,057 -48.31%
Tax 0 -5,552 -4 -4 -4 0 0 -
NP 6,716 52,457 22,356 15,053 7,498 25,184 18,057 -48.31%
-
NP to SH 6,716 52,457 22,356 15,053 7,498 25,184 18,057 -48.31%
-
Tax Rate 0.00% 9.57% 0.02% 0.03% 0.05% 0.00% 0.00% -
Total Cost 3,999 -7,821 11,537 7,691 3,966 17,128 13,074 -54.63%
-
Net Worth 366,231 365,649 342,619 342,258 341,736 341,484 342,000 4.67%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 6,396 28,282 21,249 14,315 7,129 24,667 17,146 -48.21%
Div Payout % 95.24% 53.91% 95.05% 95.10% 95.08% 97.95% 94.96% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 366,231 365,649 342,619 342,258 341,736 341,484 342,000 4.67%
NOSH 246,007 245,930 245,940 245,964 245,836 245,937 246,008 -0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 62.68% 117.52% 65.96% 66.18% 65.40% 59.52% 58.00% -
ROE 1.83% 14.35% 6.53% 4.40% 2.19% 7.37% 5.28% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.36 18.15 13.78 9.25 4.66 17.20 12.65 -50.87%
EPS 2.73 21.33 9.09 6.12 3.05 10.24 7.34 -48.31%
DPS 2.60 11.50 8.64 5.82 2.90 10.03 6.97 -48.21%
NAPS 1.4887 1.4868 1.3931 1.3915 1.3901 1.3885 1.3902 4.67%
Adjusted Per Share Value based on latest NOSH - 246,091
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.59 6.61 5.02 3.37 1.70 6.26 4.61 -50.85%
EPS 0.99 7.76 3.31 2.23 1.11 3.73 2.67 -48.41%
DPS 0.95 4.19 3.15 2.12 1.06 3.65 2.54 -48.12%
NAPS 0.5421 0.5412 0.5071 0.5066 0.5058 0.5055 0.5062 4.67%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.34 1.28 1.30 1.17 1.00 1.07 1.05 -
P/RPS 30.77 7.05 9.43 12.65 21.44 6.22 8.30 139.72%
P/EPS 49.08 6.00 14.30 19.12 32.79 10.45 14.31 127.59%
EY 2.04 16.66 6.99 5.23 3.05 9.57 6.99 -56.03%
DY 1.94 8.98 6.65 4.97 2.90 9.37 6.64 -56.00%
P/NAPS 0.90 0.86 0.93 0.84 0.72 0.77 0.76 11.94%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 15/01/10 06/11/09 15/07/09 12/05/09 15/01/09 30/10/08 -
Price 1.43 1.30 1.34 1.22 1.09 0.99 1.00 -
P/RPS 32.83 7.16 9.72 13.19 23.37 5.75 7.90 158.70%
P/EPS 52.38 6.09 14.74 19.93 35.74 9.67 13.62 145.66%
EY 1.91 16.41 6.78 5.02 2.80 10.34 7.34 -59.27%
DY 1.82 8.85 6.45 4.77 2.66 10.13 6.97 -59.18%
P/NAPS 0.96 0.87 0.96 0.88 0.78 0.71 0.72 21.16%

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