[UOAREIT] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[UOAREIT] UOA REITS
Announcement Date
03-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -1.07%
YoY- 16.4%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 91,123 86,525 88,163 81,787 51,184 43,887 44,374 12.73%
PBT 47,441 45,403 81,267 41,425 30,039 57,223 27,140 9.75%
Tax 1,598 -1,560 -3,235 0 5,548 -5,548 -4 -
NP 49,039 43,843 78,032 41,425 35,587 51,675 27,136 10.36%
-
NP to SH 49,039 43,843 78,032 41,425 35,587 51,675 27,136 10.36%
-
Tax Rate -3.37% 3.44% 3.98% 0.00% -18.47% 9.70% 0.01% -
Total Cost 42,084 42,682 10,131 40,362 15,597 -7,788 17,238 16.03%
-
Net Worth 636,548 633,969 634,772 601,957 457,081 366,231 341,736 10.91%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 46,473 44,655 45,204 41,898 26,126 27,549 26,521 9.79%
Div Payout % 94.77% 101.85% 57.93% 101.14% 73.41% 53.31% 97.74% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 636,548 633,969 634,772 601,957 457,081 366,231 341,736 10.91%
NOSH 422,871 422,871 422,871 422,871 320,826 246,007 245,836 9.45%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 53.82% 50.67% 88.51% 50.65% 69.53% 117.75% 61.15% -
ROE 7.70% 6.92% 12.29% 6.88% 7.79% 14.11% 7.94% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 21.55 20.46 20.85 19.34 15.95 17.84 18.05 2.99%
EPS 11.60 10.37 18.45 9.80 11.09 21.01 11.04 0.82%
DPS 10.99 10.56 10.69 9.91 8.14 11.20 10.79 0.30%
NAPS 1.5053 1.4992 1.5011 1.4235 1.4247 1.4887 1.3901 1.33%
Adjusted Per Share Value based on latest NOSH - 422,871
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 13.49 12.81 13.05 12.11 7.58 6.50 6.57 12.73%
EPS 7.26 6.49 11.55 6.13 5.27 7.65 4.02 10.34%
DPS 6.88 6.61 6.69 6.20 3.87 4.08 3.93 9.77%
NAPS 0.9422 0.9384 0.9396 0.891 0.6766 0.5421 0.5058 10.91%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.60 1.40 1.39 1.37 1.35 1.34 1.00 -
P/RPS 7.43 6.84 6.67 7.08 8.46 7.51 5.54 5.01%
P/EPS 13.80 13.50 7.53 13.99 12.17 6.38 9.06 7.26%
EY 7.25 7.41 13.28 7.15 8.22 15.68 11.04 -6.76%
DY 6.87 7.54 7.69 7.23 6.03 8.36 10.79 -7.24%
P/NAPS 1.06 0.93 0.93 0.96 0.95 0.90 0.72 6.65%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 22/05/14 23/05/13 03/05/12 10/05/11 31/05/10 12/05/09 -
Price 1.61 1.40 1.53 1.36 1.40 1.43 1.09 -
P/RPS 7.47 6.84 7.34 7.03 8.78 8.02 6.04 3.60%
P/EPS 13.88 13.50 8.29 13.88 12.62 6.81 9.87 5.84%
EY 7.20 7.41 12.06 7.20 7.92 14.69 10.13 -5.52%
DY 6.83 7.54 6.99 7.29 5.82 7.83 9.90 -5.99%
P/NAPS 1.07 0.93 1.02 0.96 0.98 0.96 0.78 5.40%

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