[UOAREIT] QoQ TTM Result on 31-Dec-2008 [#4]

Announcement Date
15-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -25.5%
YoY- -74.81%
Quarter Report
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 45,074 44,720 44,374 42,311 39,923 37,617 35,038 18.26%
PBT 29,487 28,645 27,140 25,184 33,804 32,654 100,044 -55.67%
Tax -4 -4 -4 0 0 0 0 -
NP 29,483 28,641 27,136 25,184 33,804 32,654 100,044 -55.68%
-
NP to SH 29,483 28,641 27,136 25,184 33,804 32,654 100,044 -55.68%
-
Tax Rate 0.01% 0.01% 0.01% 0.00% 0.00% 0.00% 0.00% -
Total Cost 15,591 16,079 17,238 17,127 6,119 4,963 -65,006 -
-
Net Worth 342,552 342,435 341,736 341,235 341,524 341,554 342,126 0.08%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 28,769 27,952 26,521 24,667 22,953 21,926 20,991 23.36%
Div Payout % 97.58% 97.60% 97.74% 97.95% 67.90% 67.15% 20.98% -
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 342,552 342,435 341,736 341,235 341,524 341,554 342,126 0.08%
NOSH 245,892 246,091 245,836 245,758 245,665 245,934 246,488 -0.16%
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 65.41% 64.05% 61.15% 59.52% 84.67% 86.81% 285.53% -
ROE 8.61% 8.36% 7.94% 7.38% 9.90% 9.56% 29.24% -
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 18.33 18.17 18.05 17.22 16.25 15.30 14.21 18.47%
EPS 11.99 11.64 11.04 10.25 13.76 13.28 40.59 -55.61%
DPS 11.70 11.37 10.79 10.03 9.33 8.91 8.53 23.42%
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 6.67 6.62 6.57 6.26 5.91 5.57 5.19 18.18%
EPS 4.36 4.24 4.02 3.73 5.00 4.83 14.81 -55.71%
DPS 4.26 4.14 3.93 3.65 3.40 3.25 3.11 23.31%
NAPS 0.507 0.5069 0.5058 0.5051 0.5055 0.5056 0.5064 0.07%
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 7.09 6.44 5.54 6.21 6.46 7.65 8.93 -14.24%
P/EPS 10.84 10.05 9.06 10.44 7.63 8.81 3.13 128.73%
EY 9.22 9.95 11.04 9.58 13.10 11.35 31.96 -56.30%
DY 9.00 9.72 10.79 9.37 8.89 7.62 6.72 21.48%
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 7.31 6.71 6.04 5.75 6.15 7.78 8.86 -12.02%
P/EPS 11.18 10.48 9.87 9.66 7.27 8.96 3.10 134.98%
EY 8.95 9.54 10.13 10.35 13.76 11.16 32.21 -57.38%
DY 8.73 9.32 9.90 10.13 9.33 7.49 6.77 18.45%
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