[UOAREIT] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[UOAREIT] UOA REITS
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -1.49%
YoY- 90.43%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 88,163 81,787 51,184 43,887 44,374 35,038 32,762 17.91%
PBT 81,267 41,425 30,039 57,223 27,140 100,044 21,205 25.07%
Tax -3,235 0 5,548 -5,548 -4 0 -43 105.32%
NP 78,032 41,425 35,587 51,675 27,136 100,044 21,162 24.27%
-
NP to SH 78,032 41,425 35,587 51,675 27,136 100,044 21,112 24.31%
-
Tax Rate 3.98% 0.00% -18.47% 9.70% 0.01% 0.00% 0.20% -
Total Cost 10,131 40,362 15,597 -7,788 17,238 -65,006 11,600 -2.22%
-
Net Worth 634,772 601,957 457,081 366,231 341,736 342,126 262,365 15.84%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 45,204 41,898 26,126 27,549 26,521 20,991 20,338 14.22%
Div Payout % 57.93% 101.14% 73.41% 53.31% 97.74% 20.98% 96.34% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 634,772 601,957 457,081 366,231 341,736 342,126 262,365 15.84%
NOSH 422,871 422,871 320,826 246,007 245,836 246,488 246,098 9.43%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 88.51% 50.65% 69.53% 117.75% 61.15% 285.53% 64.59% -
ROE 12.29% 6.88% 7.79% 14.11% 7.94% 29.24% 8.05% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 20.85 19.34 15.95 17.84 18.05 14.21 13.31 7.76%
EPS 18.45 9.80 11.09 21.01 11.04 40.59 8.58 13.59%
DPS 10.69 9.91 8.14 11.20 10.79 8.53 8.26 4.38%
NAPS 1.5011 1.4235 1.4247 1.4887 1.3901 1.388 1.0661 5.86%
Adjusted Per Share Value based on latest NOSH - 246,007
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 13.05 12.11 7.58 6.50 6.57 5.19 4.85 17.91%
EPS 11.55 6.13 5.27 7.65 4.02 14.81 3.12 24.35%
DPS 6.69 6.20 3.87 4.08 3.93 3.11 3.01 14.22%
NAPS 0.9396 0.891 0.6766 0.5421 0.5058 0.5064 0.3883 15.85%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.39 1.37 1.35 1.34 1.00 1.27 1.10 -
P/RPS 6.67 7.08 8.46 7.51 5.54 8.93 8.26 -3.49%
P/EPS 7.53 13.99 12.17 6.38 9.06 3.13 12.82 -8.47%
EY 13.28 7.15 8.22 15.68 11.04 31.96 7.80 9.26%
DY 7.69 7.23 6.03 8.36 10.79 6.72 7.51 0.39%
P/NAPS 0.93 0.96 0.95 0.90 0.72 0.91 1.03 -1.68%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 03/05/12 10/05/11 31/05/10 12/05/09 24/04/08 08/05/07 -
Price 1.53 1.36 1.40 1.43 1.09 1.26 1.18 -
P/RPS 7.34 7.03 8.78 8.02 6.04 8.86 8.86 -3.08%
P/EPS 8.29 13.88 12.62 6.81 9.87 3.10 13.76 -8.09%
EY 12.06 7.20 7.92 14.69 10.13 32.21 7.27 8.79%
DY 6.99 7.29 5.82 7.83 9.90 6.77 7.00 -0.02%
P/NAPS 1.02 0.96 0.98 0.96 0.78 0.91 1.11 -1.39%

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