[UOAREIT] YoY Annual (Unaudited) Result on 31-Dec-2016 [#4]

Stock
[UOAREIT] UOA REITS
Announcement Date
19-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
YoY- -55.01%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 79,032 78,586 82,350 89,731 91,935 90,387 86,438 -1.48%
PBT 40,987 57,650 37,877 45,054 111,699 47,518 46,335 -2.02%
Tax -21,151 -113 0 4,578 -1,382 1,598 -1,560 54.38%
NP 19,836 57,537 37,877 49,632 110,317 49,116 44,775 -12.68%
-
NP to SH 19,836 57,537 37,877 49,632 110,317 49,116 44,775 -12.68%
-
Tax Rate 51.60% 0.20% 0.00% -10.16% 1.24% -3.36% 3.37% -
Total Cost 59,196 21,049 44,473 40,099 -18,382 41,271 41,663 6.02%
-
Net Worth 706,534 725,225 706,322 704,402 699,260 635,576 632,954 1.84%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 38,523 38,608 36,155 44,305 46,600 46,515 45,120 -2.59%
Div Payout % 194.21% 67.10% 95.46% 89.27% 42.24% 94.71% 100.77% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 706,534 725,225 706,322 704,402 699,260 635,576 632,954 1.84%
NOSH 422,871 422,871 422,871 422,871 422,871 422,871 422,871 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 25.10% 73.22% 46.00% 55.31% 119.99% 54.34% 51.80% -
ROE 2.81% 7.93% 5.36% 7.05% 15.78% 7.73% 7.07% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 18.69 18.58 19.47 21.23 21.74 21.37 20.44 -1.48%
EPS 4.69 13.61 8.96 11.74 26.09 11.61 10.59 -12.68%
DPS 9.11 9.13 8.55 10.48 11.02 11.00 10.67 -2.59%
NAPS 1.6708 1.715 1.6703 1.6662 1.6536 1.503 1.4968 1.84%
Adjusted Per Share Value based on latest NOSH - 422,871
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 11.70 11.63 12.19 13.28 13.61 13.38 12.79 -1.47%
EPS 2.94 8.52 5.61 7.35 16.33 7.27 6.63 -12.66%
DPS 5.70 5.71 5.35 6.56 6.90 6.89 6.68 -2.60%
NAPS 1.0458 1.0735 1.0455 1.0426 1.035 0.9408 0.9369 1.84%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.23 1.31 1.62 1.76 1.60 1.43 1.45 -
P/RPS 6.58 7.05 8.32 8.29 7.36 6.69 7.09 -1.23%
P/EPS 26.22 9.63 18.09 14.99 6.13 12.31 13.69 11.43%
EY 3.81 10.39 5.53 6.67 16.30 8.12 7.30 -10.26%
DY 7.41 6.97 5.28 5.95 6.89 7.69 7.36 0.11%
P/NAPS 0.74 0.76 0.97 1.06 0.97 0.95 0.97 -4.40%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 22/01/20 22/01/19 24/01/18 19/01/17 20/01/16 20/01/15 20/01/14 -
Price 1.24 1.32 1.61 1.83 1.59 1.44 1.45 -
P/RPS 6.63 7.10 8.27 8.62 7.31 6.74 7.09 -1.11%
P/EPS 26.43 9.70 17.97 15.59 6.09 12.40 13.69 11.58%
EY 3.78 10.31 5.56 6.42 16.41 8.07 7.30 -10.38%
DY 7.35 6.92 5.31 5.73 6.93 7.64 7.36 -0.02%
P/NAPS 0.74 0.77 0.96 1.10 0.96 0.96 0.97 -4.40%

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