[UOAREIT] QoQ TTM Result on 31-Mar-2008 [#1]

Stock

[UOAREIT] UOA REITS

Announcement Date

24-Apr-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 0.06%

YoY- 373.87%

Quarter Report

UOA_REIT_2008Q1[1].pdf

Latest QR

Upcoming QR

UOAREIT's Result

UOAREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	42,311	39,923	37,617	35,038	34,276	33,993	33,519	16.71%
YoY %	5.98%	6.13%	7.36%	2.22%	0.83%	1.41%	-	-
Horiz. %	126.23%	119.11%	112.23%	104.53%	102.26%	101.41%	100.00%	-
PBT	25,184	33,804	32,654	100,044	99,986	89,535	89,905	-57.02%
YoY %	-25.50%	3.52%	-67.36%	0.06%	11.67%	-0.41%	-	-
Horiz. %	28.01%	37.60%	36.32%	111.28%	111.21%	99.59%	100.00%	-
Tax	0	0	0	0	0	0	-43	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%	-
NP	25,184	33,804	32,654	100,044	99,986	89,535	89,862	-57.00%
YoY %	-25.50%	3.52%	-67.36%	0.06%	11.67%	-0.36%	-	-
Horiz. %	28.03%	37.62%	36.34%	111.33%	111.27%	99.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,184	33,804	32,654	100,044	99,986	89,535	89,862	-57.00%
YoY %	-25.50%	3.52%	-67.36%	0.06%	11.67%	-0.36%	-	-
Horiz. %	28.03%	37.62%	36.34%	111.33%	111.27%	99.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.05%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%	-
Total Cost	17,127	6,119	4,963	-65,006	-65,710	-55,542	-56,343	-
YoY %	179.90%	23.29%	107.63%	1.07%	-18.31%	1.42%	-	-
Horiz. %	-30.40%	-10.86%	-8.81%	115.38%	116.62%	98.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	341,235	341,524	341,554	342,126	341,020	330,978	330,824	2.07%
YoY %	-0.08%	-0.01%	-0.17%	0.32%	3.03%	0.05%	-	-
Horiz. %	103.15%	103.23%	103.24%	103.42%	103.08%	100.05%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	24,667	22,953	21,926	20,991	20,958	20,799	20,628	12.59%
YoY %	7.47%	4.68%	4.45%	0.16%	0.76%	0.83%	-	-
Horiz. %	119.58%	111.27%	106.29%	101.76%	101.60%	100.83%	100.00%	-
Div Payout %	97.95%	67.90%	67.15%	20.98%	20.96%	23.23%	22.96%	-
YoY %	44.26%	1.12%	220.07%	0.10%	-9.77%	1.18%	-	-
Horiz. %	426.61%	295.73%	292.47%	91.38%	91.29%	101.18%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	341,235	341,524	341,554	342,126	341,020	330,978	330,824	2.07%
YoY %	-0.08%	-0.01%	-0.17%	0.32%	3.03%	0.05%	-	-
Horiz. %	103.15%	103.23%	103.24%	103.42%	103.08%	100.05%	100.00%	-
NOSH	245,758	245,665	245,934	246,488	246,046	245,879	245,947	-0.05%
YoY %	0.04%	-0.11%	-0.22%	0.18%	0.07%	-0.03%	-	-
Horiz. %	99.92%	99.89%	99.99%	100.22%	100.04%	99.97%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	59.52%	84.67%	86.81%	285.53%	291.71%	263.39%	268.09%	-
YoY %	-29.70%	-2.47%	-69.60%	-2.12%	10.75%	-1.75%	-	-
Horiz. %	22.20%	31.58%	32.38%	106.51%	108.81%	98.25%	100.00%	-
ROE	7.38%	9.90%	9.56%	29.24%	29.32%	27.05%	27.16%	-
YoY %	-25.45%	3.56%	-67.31%	-0.27%	8.39%	-0.41%	-	-
Horiz. %	27.17%	36.45%	35.20%	107.66%	107.95%	99.59%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	17.22	16.25	15.30	14.21	13.93	13.83	13.63	16.78%
YoY %	5.97%	6.21%	7.67%	2.01%	0.72%	1.47%	-	-
Horiz. %	126.34%	119.22%	112.25%	104.26%	102.20%	101.47%	100.00%	-
EPS	10.25	13.76	13.28	40.59	40.64	36.41	36.54	-56.98%
YoY %	-25.51%	3.61%	-67.28%	-0.12%	11.62%	-0.36%	-	-
Horiz. %	28.05%	37.66%	36.34%	111.08%	111.22%	99.64%	100.00%	-
DPS	10.03	9.33	8.91	8.53	8.52	8.46	8.39	12.57%
YoY %	7.50%	4.71%	4.45%	0.12%	0.71%	0.83%	-	-
Horiz. %	119.55%	111.20%	106.20%	101.67%	101.55%	100.83%	100.00%	-
NAPS	1.3885	1.3902	1.3888	1.388	1.386	1.3461	1.3451	2.12%
YoY %	-0.12%	0.10%	0.06%	0.14%	2.96%	0.07%	-	-
Horiz. %	103.23%	103.35%	103.25%	103.19%	103.04%	100.07%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 246,488
RPS	6.26	5.91	5.57	5.19	5.07	5.03	4.96	16.70%
YoY %	5.92%	6.10%	7.32%	2.37%	0.80%	1.41%	-	-
Horiz. %	126.21%	119.15%	112.30%	104.64%	102.22%	101.41%	100.00%	-
EPS	3.73	5.00	4.83	14.81	14.80	13.25	13.30	-56.98%
YoY %	-25.40%	3.52%	-67.39%	0.07%	11.70%	-0.38%	-	-
Horiz. %	28.05%	37.59%	36.32%	111.35%	111.28%	99.62%	100.00%	-
DPS	3.65	3.40	3.25	3.11	3.10	3.08	3.05	12.65%
YoY %	7.35%	4.62%	4.50%	0.32%	0.65%	0.98%	-	-
Horiz. %	119.67%	111.48%	106.56%	101.97%	101.64%	100.98%	100.00%	-
NAPS	0.5051	0.5055	0.5056	0.5064	0.5048	0.4899	0.4897	2.07%
YoY %	-0.08%	-0.02%	-0.16%	0.32%	3.04%	0.04%	-	-
Horiz. %	103.14%	103.23%	103.25%	103.41%	103.08%	100.04%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.07	1.05	1.17	1.27	1.38	1.34	1.36	-
P/RPS	6.21	6.46	7.65	8.93	9.91	9.69	9.98	-27.00%
YoY %	-3.87%	-15.56%	-14.33%	-9.89%	2.27%	-2.91%	-	-
Horiz. %	62.22%	64.73%	76.65%	89.48%	99.30%	97.09%	100.00%	-
P/EPS	10.44	7.63	8.81	3.13	3.40	3.68	3.72	98.34%
YoY %	36.83%	-13.39%	181.47%	-7.94%	-7.61%	-1.08%	-	-
Horiz. %	280.65%	205.11%	236.83%	84.14%	91.40%	98.92%	100.00%	-
EY	9.58	13.10	11.35	31.96	29.45	27.17	26.87	-49.56%
YoY %	-26.87%	15.42%	-64.49%	8.52%	8.39%	1.12%	-	-
Horiz. %	35.65%	48.75%	42.24%	118.94%	109.60%	101.12%	100.00%	-
DY	9.37	8.89	7.62	6.72	6.17	6.31	6.17	31.95%
YoY %	5.40%	16.67%	13.39%	8.91%	-2.22%	2.27%	-	-
Horiz. %	151.86%	144.08%	123.50%	108.91%	100.00%	102.27%	100.00%	-
P/NAPS	0.77	0.76	0.84	0.91	1.00	1.00	1.01	-16.47%
YoY %	1.32%	-9.52%	-7.69%	-9.00%	0.00%	-0.99%	-	-
Horiz. %	76.24%	75.25%	83.17%	90.10%	99.01%	99.01%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	15/01/09	30/10/08	15/07/08	24/04/08	15/01/08	28/11/07	13/07/07	-
Price	0.99	1.00	1.19	1.26	1.31	1.40	1.39	-
P/RPS	5.75	6.15	7.78	8.86	9.40	10.13	10.20	-31.64%
YoY %	-6.50%	-20.95%	-12.19%	-5.74%	-7.21%	-0.69%	-	-
Horiz. %	56.37%	60.29%	76.27%	86.86%	92.16%	99.31%	100.00%	-
P/EPS	9.66	7.27	8.96	3.10	3.22	3.84	3.80	85.73%
YoY %	32.87%	-18.86%	189.03%	-3.73%	-16.15%	1.05%	-	-
Horiz. %	254.21%	191.32%	235.79%	81.58%	84.74%	101.05%	100.00%	-
EY	10.35	13.76	11.16	32.21	31.02	26.01	26.29	-46.13%
YoY %	-24.78%	23.30%	-65.35%	3.84%	19.26%	-1.07%	-	-
Horiz. %	39.37%	52.34%	42.45%	122.52%	117.99%	98.93%	100.00%	-
DY	10.13	9.33	7.49	6.77	6.50	6.04	6.03	41.09%
YoY %	8.57%	24.57%	10.64%	4.15%	7.62%	0.17%	-	-
Horiz. %	167.99%	154.73%	124.21%	112.27%	107.79%	100.17%	100.00%	-
P/NAPS	0.71	0.72	0.86	0.91	0.95	1.04	1.03	-21.87%
YoY %	-1.39%	-16.28%	-5.49%	-4.21%	-8.65%	0.97%	-	-
Horiz. %	68.93%	69.90%	83.50%	88.35%	92.23%	100.97%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos