[UOAREIT] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[UOAREIT] UOA REITS
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 2.94%
YoY- -12.78%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 43,392 43,887 44,636 45,074 44,720 44,374 42,311 1.70%
PBT 56,267 57,223 58,009 29,487 28,645 27,140 25,184 71.15%
Tax -5,548 -5,548 -5,552 -4 -4 -4 0 -
NP 50,719 51,675 52,457 29,483 28,641 27,136 25,184 59.68%
-
NP to SH 50,719 51,675 52,457 29,483 28,641 27,136 25,184 59.68%
-
Tax Rate 9.86% 9.70% 9.57% 0.01% 0.01% 0.01% 0.00% -
Total Cost -7,327 -7,788 -7,821 15,591 16,079 17,238 17,127 -
-
Net Worth 366,884 366,231 365,638 342,552 342,435 341,736 341,235 4.96%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 26,642 27,549 28,282 28,769 27,952 26,521 24,667 5.28%
Div Payout % 52.53% 53.31% 53.92% 97.58% 97.60% 97.74% 97.95% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 366,884 366,231 365,638 342,552 342,435 341,736 341,235 4.96%
NOSH 246,231 246,007 245,923 245,892 246,091 245,836 245,758 0.12%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 116.89% 117.75% 117.52% 65.41% 64.05% 61.15% 59.52% -
ROE 13.82% 14.11% 14.35% 8.61% 8.36% 7.94% 7.38% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.62 17.84 18.15 18.33 18.17 18.05 17.22 1.54%
EPS 20.60 21.01 21.33 11.99 11.64 11.04 10.25 59.45%
DPS 10.83 11.20 11.50 11.70 11.37 10.79 10.03 5.26%
NAPS 1.49 1.4887 1.4868 1.3931 1.3915 1.3901 1.3885 4.82%
Adjusted Per Share Value based on latest NOSH - 245,892
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.42 6.50 6.61 6.67 6.62 6.57 6.26 1.70%
EPS 7.51 7.65 7.76 4.36 4.24 4.02 3.73 59.65%
DPS 3.94 4.08 4.19 4.26 4.14 3.93 3.65 5.24%
NAPS 0.5431 0.5421 0.5412 0.507 0.5069 0.5058 0.5051 4.96%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.41 1.34 1.28 1.30 1.17 1.00 1.07 -
P/RPS 8.00 7.51 7.05 7.09 6.44 5.54 6.21 18.44%
P/EPS 6.85 6.38 6.00 10.84 10.05 9.06 10.44 -24.55%
EY 14.61 15.68 16.66 9.22 9.95 11.04 9.58 32.59%
DY 7.68 8.36 8.98 9.00 9.72 10.79 9.37 -12.44%
P/NAPS 0.95 0.90 0.86 0.93 0.84 0.72 0.77 15.07%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 22/07/10 31/05/10 15/01/10 06/11/09 15/07/09 12/05/09 15/01/09 -
Price 1.43 1.43 1.30 1.34 1.22 1.09 0.99 -
P/RPS 8.11 8.02 7.16 7.31 6.71 6.04 5.75 25.84%
P/EPS 6.94 6.81 6.09 11.18 10.48 9.87 9.66 -19.83%
EY 14.40 14.69 16.41 8.95 9.54 10.13 10.35 24.70%
DY 7.57 7.83 8.85 8.73 9.32 9.90 10.13 -17.69%
P/NAPS 0.96 0.96 0.87 0.96 0.88 0.78 0.71 22.34%

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