[UOAREIT] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[UOAREIT] UOA REITS
Announcement Date
15-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 77.92%
YoY- 108.29%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 87,343 79,741 42,804 44,636 42,311 34,276 31,380 18.58%
PBT 79,357 41,873 25,109 58,009 25,184 99,986 20,312 25.47%
Tax -3,235 0 5,548 -5,552 0 0 -93 80.57%
NP 76,122 41,873 30,657 52,457 25,184 99,986 20,219 24.70%
-
NP to SH 76,122 41,873 30,657 52,457 25,184 99,986 20,169 24.75%
-
Tax Rate 4.08% 0.00% -22.10% 9.57% 0.00% 0.00% 0.46% -
Total Cost 11,221 37,868 12,147 -7,821 17,127 -65,710 11,161 0.08%
-
Net Worth 633,292 601,587 371,981 365,638 341,235 341,020 261,508 15.86%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 44,316 39,050 24,629 28,282 24,667 20,958 19,458 14.68%
Div Payout % 58.22% 93.26% 80.34% 53.92% 97.95% 20.96% 96.48% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 633,292 601,587 371,981 365,638 341,235 341,020 261,508 15.86%
NOSH 422,871 422,938 245,986 245,923 245,758 246,046 245,525 9.47%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 87.15% 52.51% 71.62% 117.52% 59.52% 291.71% 64.43% -
ROE 12.02% 6.96% 8.24% 14.35% 7.38% 29.32% 7.71% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 20.65 18.85 17.40 18.15 17.22 13.93 12.78 8.31%
EPS 18.00 9.90 12.46 21.33 10.25 40.64 8.21 13.96%
DPS 10.48 9.23 10.01 11.50 10.03 8.52 7.93 4.75%
NAPS 1.4976 1.4224 1.5122 1.4868 1.3885 1.386 1.0651 5.83%
Adjusted Per Share Value based on latest NOSH - 245,923
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.93 11.80 6.34 6.61 6.26 5.07 4.64 18.60%
EPS 11.27 6.20 4.54 7.76 3.73 14.80 2.99 24.72%
DPS 6.56 5.78 3.65 4.19 3.65 3.10 2.88 14.69%
NAPS 0.9374 0.8905 0.5506 0.5412 0.5051 0.5048 0.3871 15.86%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.37 1.40 1.50 1.28 1.07 1.38 1.08 -
P/RPS 6.63 7.43 8.62 7.05 6.21 9.91 8.45 -3.95%
P/EPS 7.61 14.14 12.04 6.00 10.44 3.40 13.15 -8.70%
EY 13.14 7.07 8.31 16.66 9.58 29.45 7.61 9.52%
DY 7.65 6.60 6.67 8.98 9.37 6.17 7.34 0.69%
P/NAPS 0.91 0.98 0.99 0.86 0.77 1.00 1.01 -1.72%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 15/01/13 13/01/12 14/01/11 15/01/10 15/01/09 15/01/08 25/01/07 -
Price 1.41 1.39 1.50 1.30 0.99 1.31 1.07 -
P/RPS 6.83 7.37 8.62 7.16 5.75 9.40 8.37 -3.32%
P/EPS 7.83 14.04 12.04 6.09 9.66 3.22 13.03 -8.13%
EY 12.77 7.12 8.31 16.41 10.35 31.02 7.68 8.83%
DY 7.43 6.64 6.67 8.85 10.13 6.50 7.41 0.04%
P/NAPS 0.94 0.98 0.99 0.87 0.71 0.95 1.00 -1.02%

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