[UOAREIT] YoY Annualized 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- 0.38%
YoY- 29.81%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 91,100 78,762 43,000 45,488 40,672 33,988 29,710 20.51%
PBT 51,562 44,656 26,632 30,114 23,192 157,856 18,670 18.43%
Tax 0 0 0 -8 0 0 -200 -
NP 51,562 44,656 26,632 30,106 23,192 157,856 18,470 18.64%
-
NP to SH 51,562 44,656 26,632 30,106 23,192 157,856 18,470 18.64%
-
Tax Rate 0.00% 0.00% 0.00% 0.03% 0.00% 0.00% 1.07% -
Total Cost 39,538 34,106 16,368 15,382 17,480 -123,868 11,240 23.29%
-
Net Worth 603,903 530,513 366,743 342,258 341,921 330,838 240,794 16.54%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 46,769 36,394 25,352 28,630 22,059 20,119 17,785 17.46%
Div Payout % 90.71% 81.50% 95.19% 95.10% 95.12% 12.75% 96.30% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 603,903 530,513 366,743 342,258 341,921 330,838 240,794 16.54%
NOSH 422,871 372,133 246,136 245,964 246,199 245,958 228,024 10.83%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 56.60% 56.70% 61.93% 66.18% 57.02% 464.45% 62.17% -
ROE 8.54% 8.42% 7.26% 8.80% 6.78% 47.71% 7.67% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 21.54 21.16 17.47 18.49 16.52 13.82 13.03 8.73%
EPS 12.20 12.00 10.82 12.24 9.42 64.18 8.10 7.05%
DPS 11.06 9.78 10.30 11.64 8.96 8.18 7.80 5.98%
NAPS 1.4281 1.4256 1.49 1.3915 1.3888 1.3451 1.056 5.15%
Adjusted Per Share Value based on latest NOSH - 246,091
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 13.48 11.66 6.36 6.73 6.02 5.03 4.40 20.49%
EPS 7.63 6.61 3.94 4.46 3.43 23.37 2.73 18.66%
DPS 6.92 5.39 3.75 4.24 3.27 2.98 2.63 17.47%
NAPS 0.8939 0.7852 0.5428 0.5066 0.5061 0.4897 0.3564 16.54%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.37 1.41 1.41 1.17 1.17 1.36 1.09 -
P/RPS 6.36 6.66 8.07 6.33 7.08 9.84 8.37 -4.46%
P/EPS 11.24 11.75 13.03 9.56 12.42 2.12 13.46 -2.95%
EY 8.90 8.51 7.67 10.46 8.05 47.19 7.43 3.05%
DY 8.07 6.94 7.30 9.95 7.66 6.01 7.16 2.01%
P/NAPS 0.96 0.99 0.95 0.84 0.84 1.01 1.03 -1.16%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/07/12 15/07/11 22/07/10 15/07/09 15/07/08 13/07/07 24/07/06 -
Price 1.40 1.43 1.43 1.22 1.19 1.39 1.06 -
P/RPS 6.50 6.76 8.19 6.60 7.20 10.06 8.14 -3.67%
P/EPS 11.48 11.92 13.22 9.97 12.63 2.17 13.09 -2.16%
EY 8.71 8.39 7.57 10.03 7.92 46.17 7.64 2.20%
DY 7.90 6.84 7.20 9.54 7.53 5.88 7.36 1.18%
P/NAPS 0.98 1.00 0.96 0.88 0.86 1.03 1.00 -0.33%

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