[UOAREIT] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[UOAREIT] UOA REITS
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -72.81%
YoY- -7.11%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 90,387 66,185 44,179 22,048 86,438 64,805 43,187 63.39%
PBT 47,518 34,513 23,714 12,176 46,335 35,416 24,221 56.52%
Tax 1,598 0 0 0 -1,560 0 0 -
NP 49,116 34,513 23,714 12,176 44,775 35,416 24,221 60.00%
-
NP to SH 49,116 34,513 23,714 12,176 44,775 35,416 24,221 60.00%
-
Tax Rate -3.36% 0.00% 0.00% 0.00% 3.37% 0.00% 0.00% -
Total Cost 41,271 31,672 20,465 9,872 41,663 29,389 18,966 67.68%
-
Net Worth 635,576 634,815 634,392 633,969 632,954 635,660 635,195 0.03%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 46,515 32,645 22,285 11,163 45,120 33,068 22,327 62.90%
Div Payout % 94.71% 94.59% 93.98% 91.69% 100.77% 93.37% 92.18% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 635,576 634,815 634,392 633,969 632,954 635,660 635,195 0.03%
NOSH 422,871 422,871 422,871 422,871 422,871 422,871 422,871 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 54.34% 52.15% 53.68% 55.22% 51.80% 54.65% 56.08% -
ROE 7.73% 5.44% 3.74% 1.92% 7.07% 5.57% 3.81% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 21.37 15.65 10.45 5.21 20.44 15.32 10.21 63.40%
EPS 11.61 8.16 5.61 2.88 10.59 8.38 5.73 59.91%
DPS 11.00 7.72 5.27 2.64 10.67 7.82 5.28 62.90%
NAPS 1.503 1.5012 1.5002 1.4992 1.4968 1.5032 1.5021 0.03%
Adjusted Per Share Value based on latest NOSH - 422,871
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.38 9.80 6.54 3.26 12.79 9.59 6.39 63.45%
EPS 7.27 5.11 3.51 1.80 6.63 5.24 3.59 59.85%
DPS 6.89 4.83 3.30 1.65 6.68 4.89 3.30 63.13%
NAPS 0.9408 0.9396 0.939 0.9384 0.9369 0.9409 0.9402 0.04%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.43 1.45 1.38 1.40 1.45 1.49 1.53 -
P/RPS 6.69 9.26 13.21 26.85 7.09 9.72 14.98 -41.48%
P/EPS 12.31 17.77 24.61 48.62 13.69 17.79 26.71 -40.25%
EY 8.12 5.63 4.06 2.06 7.30 5.62 3.74 67.43%
DY 7.69 5.32 3.82 1.89 7.36 5.25 3.45 70.38%
P/NAPS 0.95 0.97 0.92 0.93 0.97 0.99 1.02 -4.61%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 20/01/15 20/11/14 16/07/14 22/05/14 20/01/14 19/11/13 16/07/13 -
Price 1.44 1.41 1.39 1.40 1.45 1.47 1.54 -
P/RPS 6.74 9.01 13.30 26.85 7.09 9.59 15.08 -41.45%
P/EPS 12.40 17.28 24.79 48.62 13.69 17.55 26.89 -40.22%
EY 8.07 5.79 4.03 2.06 7.30 5.70 3.72 67.34%
DY 7.64 5.48 3.79 1.89 7.36 5.32 3.43 70.30%
P/NAPS 0.96 0.94 0.93 0.93 0.97 0.98 1.03 -4.57%

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