[UOAREIT] YoY 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- 292.77%
YoY- 316.1%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 23,066 24,202 21,633 21,492 20,370 10,696 10,743 13.57%
PBT 75,923 13,005 10,919 43,360 9,643 5,546 35,649 13.42%
Tax -1,381 1,598 -1,560 -3,235 0 5,548 -5,548 -20.67%
NP 74,542 14,603 9,359 40,125 9,643 11,094 30,101 16.30%
-
NP to SH 74,542 14,603 9,359 40,125 9,643 11,094 30,101 16.30%
-
Tax Rate 1.82% -12.29% 14.29% 7.46% 0.00% -100.04% 15.56% -
Total Cost -51,476 9,599 12,274 -18,633 10,727 -398 -19,358 17.69%
-
Net Worth 699,260 635,576 632,954 633,292 601,587 371,981 365,638 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 12,728 13,870 12,051 11,671 11,419 6,075 7,033 10.38%
Div Payout % 17.08% 94.98% 128.77% 29.09% 118.42% 54.77% 23.37% -
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 699,260 635,576 632,954 633,292 601,587 371,981 365,638 11.40%
NOSH 422,871 422,871 422,871 422,871 422,938 245,986 245,923 9.45%
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 323.17% 60.34% 43.26% 186.70% 47.34% 103.72% 280.19% -
ROE 10.66% 2.30% 1.48% 6.34% 1.60% 2.98% 8.23% -
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 5.45 5.72 5.12 5.08 4.82 4.35 4.37 3.74%
EPS 17.63 3.45 2.21 9.49 2.28 4.51 12.24 6.26%
DPS 3.01 3.28 2.85 2.76 2.70 2.47 2.86 0.85%
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 3.41 3.58 3.20 3.18 3.02 1.58 1.59 13.55%
EPS 11.03 2.16 1.39 5.94 1.43 1.64 4.46 16.28%
DPS 1.88 2.05 1.78 1.73 1.69 0.90 1.04 10.36%
NAPS 1.035 0.9408 0.9369 0.9374 0.8905 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 29.33 24.99 28.34 26.96 29.07 34.50 29.30 0.01%
P/EPS 9.08 41.41 65.52 14.44 61.40 33.26 10.46 -2.32%
EY 11.02 2.41 1.53 6.93 1.63 3.01 9.56 2.39%
DY 1.88 2.29 1.97 2.01 1.93 1.65 2.23 -2.80%
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 29.15 25.16 28.34 27.74 28.86 34.50 29.76 -0.34%
P/EPS 9.02 41.70 65.52 14.86 60.96 33.26 10.62 -2.68%
EY 11.09 2.40 1.53 6.73 1.64 3.01 9.42 2.75%
DY 1.89 2.28 1.97 1.96 1.94 1.65 2.20 -2.49%
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