[UOAREIT] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[UOAREIT] UOA REITS
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -16.02%
YoY- 221.12%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 78,586 59,371 40,130 19,657 82,350 61,652 40,982 54.16%
PBT 57,650 48,015 40,585 31,810 37,877 28,899 18,833 110.39%
Tax -113 0 0 0 0 0 0 -
NP 57,537 48,015 40,585 31,810 37,877 28,899 18,833 110.12%
-
NP to SH 57,537 48,015 40,585 31,810 37,877 28,899 18,833 110.12%
-
Tax Rate 0.20% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 21,049 11,356 -455 -12,153 44,473 32,753 22,149 -3.32%
-
Net Worth 725,225 729,876 729,834 729,538 706,322 706,111 705,730 1.82%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 38,608 24,441 17,084 8,584 36,155 27,359 17,676 68.10%
Div Payout % 67.10% 50.90% 42.09% 26.99% 95.46% 94.67% 93.86% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 725,225 729,876 729,834 729,538 706,322 706,111 705,730 1.82%
NOSH 422,871 422,871 422,871 422,871 422,871 422,871 422,871 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 73.22% 80.87% 101.13% 161.83% 46.00% 46.87% 45.95% -
ROE 7.93% 6.58% 5.56% 4.36% 5.36% 4.09% 2.67% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.58 14.04 9.49 4.65 19.47 14.58 9.69 54.15%
EPS 13.61 11.35 9.60 7.52 8.96 6.83 4.45 110.27%
DPS 9.13 5.78 4.04 2.03 8.55 6.47 4.18 68.10%
NAPS 1.715 1.726 1.7259 1.7252 1.6703 1.6698 1.6689 1.82%
Adjusted Per Share Value based on latest NOSH - 422,871
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.63 8.79 5.94 2.91 12.19 9.13 6.07 54.08%
EPS 8.52 7.11 6.01 4.71 5.61 4.28 2.79 110.05%
DPS 5.71 3.62 2.53 1.27 5.35 4.05 2.62 67.85%
NAPS 1.0735 1.0803 1.0803 1.0798 1.0455 1.0452 1.0446 1.83%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.31 1.42 1.46 1.48 1.62 1.62 1.73 -
P/RPS 7.05 10.11 15.38 31.84 8.32 11.11 17.85 -46.07%
P/EPS 9.63 12.51 15.21 19.67 18.09 23.71 38.85 -60.43%
EY 10.39 8.00 6.57 5.08 5.53 4.22 2.57 153.13%
DY 6.97 4.07 2.77 1.37 5.28 3.99 2.42 102.04%
P/NAPS 0.76 0.82 0.85 0.86 0.97 0.97 1.04 -18.82%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/01/19 27/11/18 30/07/18 22/05/18 24/01/18 21/11/17 20/07/17 -
Price 1.32 1.36 1.47 1.41 1.61 1.62 1.75 -
P/RPS 7.10 9.69 15.49 30.33 8.27 11.11 18.06 -46.24%
P/EPS 9.70 11.98 15.32 18.74 17.97 23.71 39.29 -60.54%
EY 10.31 8.35 6.53 5.34 5.56 4.22 2.54 153.80%
DY 6.92 4.25 2.75 1.44 5.31 3.99 2.39 102.75%
P/NAPS 0.77 0.79 0.85 0.82 0.96 0.97 1.05 -18.63%

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