[UOAREIT] YoY Cumulative 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- 100.76%
YoY- 29.81%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 45,550 39,381 21,500 22,744 20,336 16,994 14,855 20.51%
PBT 25,781 22,328 13,316 15,057 11,596 78,928 9,335 18.43%
Tax 0 0 0 -4 0 0 -100 -
NP 25,781 22,328 13,316 15,053 11,596 78,928 9,235 18.64%
-
NP to SH 25,781 22,328 13,316 15,053 11,596 78,928 9,235 18.64%
-
Tax Rate 0.00% 0.00% 0.00% 0.03% 0.00% 0.00% 1.07% -
Total Cost 19,769 17,053 8,184 7,691 8,740 -61,934 5,620 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 23,384 18,197 12,676 14,315 11,029 10,059 8,892 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 4.27% 4.21% 3.63% 4.40% 3.39% 23.86% 3.84% -
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 10.77 10.58 8.73 9.25 8.26 6.91 6.51 8.74%
EPS 6.10 6.00 5.41 6.12 4.71 32.09 4.05 7.05%
DPS 5.53 4.89 5.15 5.82 4.48 4.09 3.90 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 6.74 5.83 3.18 3.37 3.01 2.52 2.20 20.49%
EPS 3.82 3.30 1.97 2.23 1.72 11.68 1.37 18.61%
DPS 3.46 2.69 1.88 2.12 1.63 1.49 1.32 17.40%
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 12.72 13.32 16.14 12.65 14.16 19.68 16.73 -4.46%
P/EPS 22.47 23.50 26.06 19.12 24.84 4.24 26.91 -2.95%
EY 4.45 4.26 3.84 5.23 4.03 23.60 3.72 3.02%
DY 4.04 3.47 3.65 4.97 3.83 3.01 3.58 2.03%
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 13.00 13.51 16.37 13.19 14.41 20.12 16.27 -3.66%
P/EPS 22.96 23.83 26.43 19.93 25.27 4.33 26.17 -2.15%
EY 4.35 4.20 3.78 5.02 3.96 23.09 3.82 2.18%
DY 3.95 3.42 3.60 4.77 3.76 2.94 3.68 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