[UOAREIT] QoQ Cumulative Quarter 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- 39.47%
YoY- -74.81%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 33,893 22,744 11,464 42,312 31,131 20,336 9,401 134.93%
PBT 22,360 15,057 7,502 25,184 18,057 11,596 5,546 153.10%
Tax -4 -4 -4 0 0 0 0 -
NP 22,356 15,053 7,498 25,184 18,057 11,596 5,546 153.07%
-
NP to SH 22,356 15,053 7,498 25,184 18,057 11,596 5,546 153.07%
-
Tax Rate 0.02% 0.03% 0.05% 0.00% 0.00% 0.00% 0.00% -
Total Cost 11,537 7,691 3,966 17,128 13,074 8,740 3,855 107.53%
-
Net Worth 342,619 342,258 341,736 341,484 342,000 341,921 342,126 0.09%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 21,249 14,315 7,129 24,667 17,146 11,029 5,274 152.98%
Div Payout % 95.05% 95.10% 95.08% 97.95% 94.96% 95.12% 95.11% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 342,619 342,258 341,736 341,484 342,000 341,921 342,126 0.09%
NOSH 245,940 245,964 245,836 245,937 246,008 246,199 246,488 -0.14%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 65.96% 66.18% 65.40% 59.52% 58.00% 57.02% 58.99% -
ROE 6.53% 4.40% 2.19% 7.37% 5.28% 3.39% 1.62% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 13.78 9.25 4.66 17.20 12.65 8.26 3.81 135.43%
EPS 9.09 6.12 3.05 10.24 7.34 4.71 2.25 153.44%
DPS 8.64 5.82 2.90 10.03 6.97 4.48 2.14 153.33%
NAPS 1.3931 1.3915 1.3901 1.3885 1.3902 1.3888 1.388 0.24%
Adjusted Per Share Value based on latest NOSH - 245,758
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.02 3.37 1.70 6.26 4.61 3.01 1.39 135.20%
EPS 3.31 2.23 1.11 3.73 2.67 1.72 0.82 153.30%
DPS 3.15 2.12 1.06 3.65 2.54 1.63 0.78 153.38%
NAPS 0.5071 0.5066 0.5058 0.5055 0.5062 0.5061 0.5064 0.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.30 1.17 1.00 1.07 1.05 1.17 1.27 -
P/RPS 9.43 12.65 21.44 6.22 8.30 14.16 33.30 -56.84%
P/EPS 14.30 19.12 32.79 10.45 14.31 24.84 56.44 -59.92%
EY 6.99 5.23 3.05 9.57 6.99 4.03 1.77 149.63%
DY 6.65 4.97 2.90 9.37 6.64 3.83 1.69 149.03%
P/NAPS 0.93 0.84 0.72 0.77 0.76 0.84 0.91 1.45%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 06/11/09 15/07/09 12/05/09 15/01/09 30/10/08 15/07/08 24/04/08 -
Price 1.34 1.22 1.09 0.99 1.00 1.19 1.26 -
P/RPS 9.72 13.19 23.37 5.75 7.90 14.41 33.04 -55.73%
P/EPS 14.74 19.93 35.74 9.67 13.62 25.27 56.00 -58.89%
EY 6.78 5.02 2.80 10.34 7.34 3.96 1.79 142.79%
DY 6.45 4.77 2.66 10.13 6.97 3.76 1.70 143.06%
P/NAPS 0.96 0.88 0.78 0.71 0.72 0.86 0.91 3.62%

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