[UOAREIT] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[UOAREIT] UOA REITS
Announcement Date
15-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 111.47%
YoY- 81.79%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 91,935 90,387 86,438 87,343 79,742 42,805 44,636 12.79%
PBT 111,699 47,518 46,335 79,356 41,873 25,078 58,009 11.53%
Tax -1,382 1,598 -1,560 -3,234 0 5,548 -5,552 -20.67%
NP 110,317 49,116 44,775 76,122 41,873 30,626 52,457 13.18%
-
NP to SH 110,317 49,116 44,775 76,122 41,873 30,626 52,457 13.18%
-
Tax Rate 1.24% -3.36% 3.37% 4.08% 0.00% -22.12% 9.57% -
Total Cost -18,382 41,271 41,663 11,221 37,869 12,179 -7,821 15.29%
-
Net Worth 699,260 635,576 632,954 633,292 565,623 371,989 365,649 11.40%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 46,600 46,515 45,120 44,316 39,089 24,525 28,282 8.67%
Div Payout % 42.24% 94.71% 100.77% 58.22% 93.35% 80.08% 53.91% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 699,260 635,576 632,954 633,292 565,623 371,989 365,649 11.40%
NOSH 422,871 422,871 422,871 422,871 397,654 245,991 245,930 9.44%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 119.99% 54.34% 51.80% 87.15% 52.51% 71.55% 117.52% -
ROE 15.78% 7.73% 7.07% 12.02% 7.40% 8.23% 14.35% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.74 21.37 20.44 20.65 20.05 17.40 18.15 3.05%
EPS 26.09 11.61 10.59 18.00 10.53 12.45 21.33 3.41%
DPS 11.02 11.00 10.67 10.48 9.83 9.97 11.50 -0.70%
NAPS 1.6536 1.503 1.4968 1.4976 1.4224 1.5122 1.4868 1.78%
Adjusted Per Share Value based on latest NOSH - 422,871
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 13.61 13.38 12.79 12.93 11.80 6.34 6.61 12.78%
EPS 16.33 7.27 6.63 11.27 6.20 4.53 7.76 13.19%
DPS 6.90 6.89 6.68 6.56 5.79 3.63 4.19 8.66%
NAPS 1.035 0.9408 0.9369 0.9374 0.8372 0.5506 0.5412 11.40%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.60 1.43 1.45 1.37 1.40 1.50 1.28 -
P/RPS 7.36 6.69 7.09 6.63 6.98 8.62 7.05 0.71%
P/EPS 6.13 12.31 13.69 7.61 13.30 12.05 6.00 0.35%
EY 16.30 8.12 7.30 13.14 7.52 8.30 16.66 -0.36%
DY 6.89 7.69 7.36 7.65 7.02 6.65 8.98 -4.31%
P/NAPS 0.97 0.95 0.97 0.91 0.98 0.99 0.86 2.02%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 20/01/16 20/01/15 20/01/14 15/01/13 13/01/12 14/01/11 15/01/10 -
Price 1.59 1.44 1.45 1.41 1.39 1.50 1.30 -
P/RPS 7.31 6.74 7.09 6.83 6.93 8.62 7.16 0.34%
P/EPS 6.09 12.40 13.69 7.83 13.20 12.05 6.09 0.00%
EY 16.41 8.07 7.30 12.77 7.58 8.30 16.41 0.00%
DY 6.93 7.64 7.36 7.43 7.07 6.65 8.85 -3.99%
P/NAPS 0.96 0.96 0.97 0.94 0.98 0.99 0.87 1.65%

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