[UOAREIT] QoQ 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- 30.1%
YoY- -7.11%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 24,202 22,006 22,131 22,048 21,633 21,618 21,226 9.11%
PBT 13,005 10,799 11,538 12,176 10,919 11,195 11,113 11.01%
Tax 1,598 0 0 0 -1,560 0 0 -
NP 14,603 10,799 11,538 12,176 9,359 11,195 11,113 19.91%
-
NP to SH 14,603 10,799 11,538 12,176 9,359 11,195 11,113 19.91%
-
Tax Rate -12.29% 0.00% 0.00% 0.00% 14.29% 0.00% 0.00% -
Total Cost 9,599 11,207 10,593 9,872 12,274 10,423 10,113 -3.40%
-
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 13,870 10,360 11,121 11,163 12,051 10,740 10,698 18.84%
Div Payout % 94.98% 95.94% 96.39% 91.69% 128.77% 95.94% 96.27% -
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 60.34% 49.07% 52.14% 55.22% 43.26% 51.79% 52.36% -
ROE 2.30% 1.70% 1.82% 1.92% 1.48% 1.76% 1.75% -
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 5.72 5.20 5.23 5.21 5.12 5.11 5.02 9.06%
EPS 3.45 2.55 2.73 2.88 2.21 2.65 2.63 19.77%
DPS 3.28 2.45 2.63 2.64 2.85 2.54 2.53 18.84%
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 3.58 3.26 3.28 3.26 3.20 3.20 3.14 9.11%
EPS 2.16 1.60 1.71 1.80 1.39 1.66 1.64 20.09%
DPS 2.05 1.53 1.65 1.65 1.78 1.59 1.58 18.90%
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 24.99 27.86 26.37 26.85 28.34 29.15 30.48 -12.36%
P/EPS 41.41 56.78 50.58 48.62 65.52 56.28 58.22 -20.26%
EY 2.41 1.76 1.98 2.06 1.53 1.78 1.72 25.13%
DY 2.29 1.69 1.91 1.89 1.97 1.70 1.65 24.34%
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 25.16 27.09 26.56 26.85 28.34 28.75 30.68 -12.35%
P/EPS 41.70 55.21 50.94 48.62 65.52 55.53 58.60 -20.24%
EY 2.40 1.81 1.96 2.06 1.53 1.80 1.71 25.27%
DY 2.28 1.74 1.89 1.89 1.97 1.73 1.64 24.48%
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