[UOAREIT] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[UOAREIT] UOA REITS
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -21.13%
YoY- 66.15%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 118,292 72,688 78,926 79,161 82,202 91,325,710 91,825 4.30%
PBT 63,224 36,337 41,334 64,020 38,532 46,256 47,701 4.80%
Tax -142 -73 -1,802 0 0 0 0 -
NP 63,081 36,264 39,532 64,020 38,532 46,256 47,701 4.76%
-
NP to SH 63,081 36,264 39,532 64,020 38,532 46,256 47,701 4.76%
-
Tax Rate 0.22% 0.20% 4.36% 0.00% 0.00% 0.00% 0.00% -
Total Cost 55,210 36,424 39,394 15,141 43,670 91,279,454 44,124 3.80%
-
Net Worth 982,861 708,183 726,113 729,876 706,111 701,205 637,479 7.47%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 38,914 22,440 38,396 32,589 36,479 43,696 45,162 -2.44%
Div Payout % 61.69% 61.88% 97.13% 50.90% 94.67% 94.47% 94.68% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 982,861 708,183 726,113 729,876 706,111 701,205 637,479 7.47%
NOSH 675,599 422,871 422,871 422,871 422,871 422,871 422,871 8.11%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 53.33% 49.89% 50.09% 80.87% 46.87% 0.05% 51.95% -
ROE 6.42% 5.12% 5.44% 8.77% 5.46% 6.60% 7.48% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 17.51 17.19 18.66 18.72 19.44 21,596.55 21.71 -3.51%
EPS 9.33 8.57 9.35 15.13 9.11 10.93 11.28 -3.11%
DPS 5.76 5.31 9.08 7.71 8.63 10.33 10.68 -9.77%
NAPS 1.4548 1.6747 1.7171 1.726 1.6698 1.6582 1.5075 -0.59%
Adjusted Per Share Value based on latest NOSH - 422,871
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 17.51 10.76 11.68 11.72 12.17 13,517.74 13.59 4.31%
EPS 9.33 5.37 5.85 9.48 5.70 6.85 7.06 4.75%
DPS 5.76 3.32 5.68 4.82 5.40 6.47 6.68 -2.43%
NAPS 1.4548 1.0482 1.0748 1.0803 1.0452 1.0379 0.9436 7.47%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.12 1.22 1.23 1.42 1.62 1.71 1.58 -
P/RPS 6.40 7.10 6.59 7.59 8.33 0.01 7.28 -2.12%
P/EPS 12.00 14.23 13.16 9.38 17.78 15.63 14.01 -2.54%
EY 8.34 7.03 7.60 10.66 5.62 6.40 7.14 2.62%
DY 5.14 4.35 7.38 5.43 5.33 6.04 6.76 -4.45%
P/NAPS 0.77 0.73 0.72 0.82 0.97 1.03 1.05 -5.03%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 18/11/21 19/11/20 21/11/19 27/11/18 21/11/17 22/11/16 23/11/15 -
Price 1.13 1.22 1.24 1.36 1.62 1.69 1.56 -
P/RPS 6.45 7.10 6.64 7.26 8.33 0.01 7.18 -1.76%
P/EPS 12.10 14.23 13.26 8.98 17.78 15.45 13.83 -2.20%
EY 8.26 7.03 7.54 11.13 5.62 6.47 7.23 2.24%
DY 5.10 4.35 7.32 5.67 5.33 6.11 6.85 -4.79%
P/NAPS 0.78 0.73 0.72 0.79 0.97 1.02 1.03 -4.52%

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