[UOAREIT] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock

[UOAREIT] UOA REITS

Announcement Date

18-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- 1.42%

YoY- 73.95%

Quarter Report

Announcement 0921.pdf

Latest QR

Upcoming QR

UOAREIT's Result

UOAREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Annualized Quarter Result
Revenue	109,538	114,945	115,342	118,292	72,688	78,926	79,161	5.55%
YoY %	-4.70%	-0.34%	-2.49%	62.74%	-7.90%	-0.30%	-	-
Horiz. %	138.37%	145.20%	145.71%	149.43%	91.82%	99.70%	100.00%	-
PBT	40,320	56,729	62,866	63,224	36,337	41,334	64,020	-7.40%
YoY %	-28.93%	-9.76%	-0.57%	73.99%	-12.09%	-35.44%	-	-
Horiz. %	62.98%	88.61%	98.20%	98.76%	56.76%	64.56%	100.00%	-
Tax	-5	-98	-112	-142	-73	-1,802	0	-
YoY %	94.90%	12.50%	21.13%	-94.52%	95.95%	0.00%	-	-
Horiz. %	0.28%	5.44%	6.22%	7.88%	4.05%	100.00%	-	-
NP	40,314	56,630	62,754	63,081	36,264	39,532	64,020	-7.41%
YoY %	-28.81%	-9.76%	-0.52%	73.95%	-8.27%	-38.25%	-	-
Horiz. %	62.97%	88.46%	98.02%	98.53%	56.64%	61.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,314	56,630	62,754	63,081	36,264	39,532	64,020	-7.41%
YoY %	-28.81%	-9.76%	-0.52%	73.95%	-8.27%	-38.25%	-	-
Horiz. %	62.97%	88.46%	98.02%	98.53%	56.64%	61.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.01%	0.17%	0.18%	0.22%	0.20%	4.36%	0.00%	-
YoY %	-94.12%	-5.56%	-18.18%	10.00%	-95.41%	0.00%	-	-
Horiz. %	0.23%	3.90%	4.13%	5.05%	4.59%	100.00%	-	-
Total Cost	69,224	58,314	52,588	55,210	36,424	39,394	15,141	28.80%
YoY %	18.71%	10.89%	-4.75%	51.58%	-7.54%	160.18%	-	-
Horiz. %	457.20%	385.14%	347.32%	364.64%	240.57%	260.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	968,201	969,011	966,579	982,861	708,183	726,113	729,876	4.81%
YoY %	-0.08%	0.25%	-1.66%	38.79%	-2.47%	-0.52%	-	-
Horiz. %	132.65%	132.76%	132.43%	134.66%	97.03%	99.48%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Dividend
Div	26,123	35,671	38,734	38,914	22,440	38,396	32,589	-3.61%
YoY %	-26.77%	-7.91%	-0.46%	73.41%	-41.56%	17.82%	-	-
Horiz. %	80.16%	109.46%	118.86%	119.41%	68.86%	117.82%	100.00%	-
Div Payout %	64.80%	62.99%	61.72%	61.69%	61.88%	97.13%	50.90%	-
YoY %	2.87%	2.06%	0.05%	-0.31%	-36.29%	90.83%	-	-
Horiz. %	127.31%	123.75%	121.26%	121.20%	121.57%	190.83%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Equity
Net Worth	968,201	969,011	966,579	982,861	708,183	726,113	729,876	4.81%
YoY %	-0.08%	0.25%	-1.66%	38.79%	-2.47%	-0.52%	-	-
Horiz. %	132.65%	132.76%	132.43%	134.66%	97.03%	99.48%	100.00%	-
NOSH	675,599	675,599	675,599	675,599	422,871	422,871	422,871	8.11%
YoY %	0.00%	0.00%	0.00%	59.76%	0.00%	0.00%	-	-
Horiz. %	159.76%	159.76%	159.76%	159.76%	100.00%	100.00%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Ratio Analysis
NP Margin	36.80%	49.27%	54.41%	53.33%	49.89%	50.09%	80.87%	-
YoY %	-25.31%	-9.45%	2.03%	6.90%	-0.40%	-38.06%	-	-
Horiz. %	45.51%	60.92%	67.28%	65.95%	61.69%	61.94%	100.00%	-
ROE	4.16%	5.84%	6.49%	6.42%	5.12%	5.44%	8.77%	-
YoY %	-28.77%	-10.02%	1.09%	25.39%	-5.88%	-37.97%	-	-
Horiz. %	47.43%	66.59%	74.00%	73.20%	58.38%	62.03%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Per Share
RPS	16.21	17.01	17.07	17.51	17.19	18.66	18.72	-2.36%
YoY %	-4.70%	-0.35%	-2.51%	1.86%	-7.88%	-0.32%	-	-
Horiz. %	86.59%	90.87%	91.19%	93.54%	91.83%	99.68%	100.00%	-
EPS	5.97	8.39	9.29	9.33	8.57	9.35	15.13	-14.34%
YoY %	-28.84%	-9.69%	-0.43%	8.87%	-8.34%	-38.20%	-	-
Horiz. %	39.46%	55.45%	61.40%	61.67%	56.64%	61.80%	100.00%	-
DPS	3.87	5.28	5.73	5.76	5.31	9.08	7.71	-10.84%
YoY %	-26.70%	-7.85%	-0.52%	8.47%	-41.52%	17.77%	-	-
Horiz. %	50.19%	68.48%	74.32%	74.71%	68.87%	117.77%	100.00%	-
NAPS	1.4331	1.4343	1.4307	1.4548	1.6747	1.7171	1.726	-3.04%
YoY %	-0.08%	0.25%	-1.66%	-13.13%	-2.47%	-0.52%	-	-
Horiz. %	83.03%	83.10%	82.89%	84.29%	97.03%	99.48%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 675,599
RPS	16.21	17.01	17.07	17.51	10.76	11.68	11.72	5.54%
YoY %	-4.70%	-0.35%	-2.51%	62.73%	-7.88%	-0.34%	-	-
Horiz. %	138.31%	145.14%	145.65%	149.40%	91.81%	99.66%	100.00%	-
EPS	5.97	8.39	9.29	9.33	5.37	5.85	9.48	-7.41%
YoY %	-28.84%	-9.69%	-0.43%	73.74%	-8.21%	-38.29%	-	-
Horiz. %	62.97%	88.50%	98.00%	98.42%	56.65%	61.71%	100.00%	-
DPS	3.87	5.28	5.73	5.76	3.32	5.68	4.82	-3.58%
YoY %	-26.70%	-7.85%	-0.52%	73.49%	-41.55%	17.84%	-	-
Horiz. %	80.29%	109.54%	118.88%	119.50%	68.88%	117.84%	100.00%	-
NAPS	1.4331	1.4343	1.4307	1.4548	1.0482	1.0748	1.0803	4.81%
YoY %	-0.08%	0.25%	-1.66%	38.79%	-2.47%	-0.51%	-	-
Horiz. %	132.66%	132.77%	132.44%	134.67%	97.03%	99.49%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	-
Price	0.96	1.09	1.11	1.12	1.22	1.23	1.42	-
P/RPS	5.92	6.41	6.50	6.40	7.10	6.59	7.59	-4.05%
YoY %	-7.64%	-1.38%	1.56%	-9.86%	7.74%	-13.18%	-	-
Horiz. %	78.00%	84.45%	85.64%	84.32%	93.54%	86.82%	100.00%	-
P/EPS	16.09	13.00	11.95	12.00	14.23	13.16	9.38	9.40%
YoY %	23.77%	8.79%	-0.42%	-15.67%	8.13%	40.30%	-	-
Horiz. %	171.54%	138.59%	127.40%	127.93%	151.71%	140.30%	100.00%	-
EY	6.22	7.69	8.37	8.34	7.03	7.60	10.66	-8.58%
YoY %	-19.12%	-8.12%	0.36%	18.63%	-7.50%	-28.71%	-	-
Horiz. %	58.35%	72.14%	78.52%	78.24%	65.95%	71.29%	100.00%	-
DY	4.03	4.84	5.17	5.14	4.35	7.38	5.43	-4.84%
YoY %	-16.74%	-6.38%	0.58%	18.16%	-41.06%	35.91%	-	-
Horiz. %	74.22%	89.13%	95.21%	94.66%	80.11%	135.91%	100.00%	-
P/NAPS	0.67	0.76	0.78	0.77	0.73	0.72	0.82	-3.30%
YoY %	-11.84%	-2.56%	1.30%	5.48%	1.39%	-12.20%	-	-
Horiz. %	81.71%	92.68%	95.12%	93.90%	89.02%	87.80%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	14/11/24	16/11/23	17/11/22	18/11/21	19/11/20	21/11/19	27/11/18	-
Price	0.99	1.10	1.13	1.13	1.22	1.24	1.36	-
P/RPS	6.11	6.47	6.62	6.45	7.10	6.64	7.26	-2.83%
YoY %	-5.56%	-2.27%	2.64%	-9.15%	6.93%	-8.54%	-	-
Horiz. %	84.16%	89.12%	91.18%	88.84%	97.80%	91.46%	100.00%	-
P/EPS	16.59	13.12	12.17	12.10	14.23	13.26	8.98	10.76%
YoY %	26.45%	7.81%	0.58%	-14.97%	7.32%	47.66%	-	-
Horiz. %	184.74%	146.10%	135.52%	134.74%	158.46%	147.66%	100.00%	-
EY	6.03	7.62	8.22	8.26	7.03	7.54	11.13	-9.70%
YoY %	-20.87%	-7.30%	-0.48%	17.50%	-6.76%	-32.26%	-	-
Horiz. %	54.18%	68.46%	73.85%	74.21%	63.16%	67.74%	100.00%	-
DY	3.91	4.80	5.07	5.10	4.35	7.32	5.67	-6.00%
YoY %	-18.54%	-5.33%	-0.59%	17.24%	-40.57%	29.10%	-	-
Horiz. %	68.96%	84.66%	89.42%	89.95%	76.72%	129.10%	100.00%	-
P/NAPS	0.69	0.77	0.79	0.78	0.73	0.72	0.79	-2.22%
YoY %	-10.39%	-2.53%	1.28%	6.85%	1.39%	-8.86%	-	-
Horiz. %	87.34%	97.47%	100.00%	98.73%	92.41%	91.14%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos