[UOAREIT] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[UOAREIT] UOA REITS
Announcement Date
22-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 19.83%
YoY- 51.9%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 59,195 39,204 19,614 78,586 59,371 40,130 19,657 108.39%
PBT 31,001 20,482 10,557 57,650 48,015 40,585 31,810 -1.70%
Tax -1,352 -1,281 -25 -113 0 0 0 -
NP 29,649 19,201 10,532 57,537 48,015 40,585 31,810 -4.57%
-
NP to SH 29,649 19,201 10,532 57,537 48,015 40,585 31,810 -4.57%
-
Tax Rate 4.36% 6.25% 0.24% 0.20% 0.00% 0.00% 0.00% -
Total Cost 29,546 20,003 9,082 21,049 11,356 -455 -12,153 -
-
Net Worth 726,113 726,493 726,451 725,225 729,876 729,834 729,538 -0.31%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 28,797 17,929 9,345 38,608 24,441 17,084 8,584 123.93%
Div Payout % 97.13% 93.38% 88.73% 67.10% 50.90% 42.09% 26.99% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 726,113 726,493 726,451 725,225 729,876 729,834 729,538 -0.31%
NOSH 422,871 422,871 422,871 422,871 422,871 422,871 422,871 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 50.09% 48.98% 53.70% 73.22% 80.87% 101.13% 161.83% -
ROE 4.08% 2.64% 1.45% 7.93% 6.58% 5.56% 4.36% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 14.00 9.27 4.64 18.58 14.04 9.49 4.65 108.36%
EPS 7.01 4.54 2.49 13.61 11.35 9.60 7.52 -4.56%
DPS 6.81 4.24 2.21 9.13 5.78 4.04 2.03 123.93%
NAPS 1.7171 1.718 1.7179 1.715 1.726 1.7259 1.7252 -0.31%
Adjusted Per Share Value based on latest NOSH - 422,871
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.76 5.80 2.90 11.63 8.79 5.94 2.91 108.34%
EPS 4.39 2.84 1.56 8.52 7.11 6.01 4.71 -4.57%
DPS 4.26 2.65 1.38 5.71 3.62 2.53 1.27 123.91%
NAPS 1.0748 1.0753 1.0753 1.0735 1.0803 1.0803 1.0798 -0.30%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.23 1.31 1.40 1.31 1.42 1.46 1.48 -
P/RPS 8.79 14.13 30.18 7.05 10.11 15.38 31.84 -57.56%
P/EPS 17.54 28.85 56.21 9.63 12.51 15.21 19.67 -7.34%
EY 5.70 3.47 1.78 10.39 8.00 6.57 5.08 7.97%
DY 5.54 3.24 1.58 6.97 4.07 2.77 1.37 153.60%
P/NAPS 0.72 0.76 0.81 0.76 0.82 0.85 0.86 -11.16%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 23/07/19 23/05/19 22/01/19 27/11/18 30/07/18 22/05/18 -
Price 1.24 1.33 1.39 1.32 1.36 1.47 1.41 -
P/RPS 8.86 14.35 29.97 7.10 9.69 15.49 30.33 -55.94%
P/EPS 17.69 29.29 55.81 9.70 11.98 15.32 18.74 -3.76%
EY 5.65 3.41 1.79 10.31 8.35 6.53 5.34 3.83%
DY 5.49 3.19 1.59 6.92 4.25 2.75 1.44 143.84%
P/NAPS 0.72 0.77 0.81 0.77 0.79 0.85 0.82 -8.29%

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