[UOAREIT] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[UOAREIT] UOA REITS
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 54.41%
YoY- -38.25%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 86,507 88,719 54,516 59,195 59,371 61,652 68,494,283 -67.10%
PBT 47,150 47,418 27,253 31,001 48,015 28,899 34,692 5.24%
Tax -84 -107 -55 -1,352 0 0 0 -
NP 47,066 47,311 27,198 29,649 48,015 28,899 34,692 5.21%
-
NP to SH 47,066 47,311 27,198 29,649 48,015 28,899 34,692 5.21%
-
Tax Rate 0.18% 0.23% 0.20% 4.36% 0.00% 0.00% 0.00% -
Total Cost 39,441 41,408 27,318 29,546 11,356 32,753 68,459,591 -71.13%
-
Net Worth 966,579 982,861 708,183 726,113 729,876 706,111 701,205 5.49%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 29,050 29,185 16,830 28,797 24,441 27,359 32,772 -1.98%
Div Payout % 61.72% 61.69% 61.88% 97.13% 50.90% 94.67% 94.47% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 966,579 982,861 708,183 726,113 729,876 706,111 701,205 5.49%
NOSH 675,599 675,599 422,871 422,871 422,871 422,871 422,871 8.11%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 54.41% 53.33% 49.89% 50.09% 80.87% 46.87% 0.05% -
ROE 4.87% 4.81% 3.84% 4.08% 6.58% 4.09% 4.95% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 12.80 13.13 12.89 14.00 14.04 14.58 16,197.41 -69.57%
EPS 6.97 7.00 6.43 7.01 11.35 6.83 8.20 -2.67%
DPS 4.30 4.32 3.98 6.81 5.78 6.47 7.75 -9.34%
NAPS 1.4307 1.4548 1.6747 1.7171 1.726 1.6698 1.6582 -2.42%
Adjusted Per Share Value based on latest NOSH - 422,871
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 12.80 13.13 8.07 8.76 8.79 9.13 10,138.30 -67.10%
EPS 6.97 7.00 4.03 4.39 7.11 4.28 5.13 5.23%
DPS 4.30 4.32 2.49 4.26 3.62 4.05 4.85 -1.98%
NAPS 1.4307 1.4548 1.0482 1.0748 1.0803 1.0452 1.0379 5.49%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.11 1.12 1.22 1.23 1.42 1.62 1.71 -
P/RPS 8.67 8.53 9.46 8.79 10.11 11.11 0.01 208.63%
P/EPS 15.93 15.99 18.97 17.54 12.51 23.71 20.84 -4.37%
EY 6.28 6.25 5.27 5.70 8.00 4.22 4.80 4.57%
DY 3.87 3.86 3.26 5.54 4.07 3.99 4.53 -2.58%
P/NAPS 0.78 0.77 0.73 0.72 0.82 0.97 1.03 -4.52%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 17/11/22 18/11/21 19/11/20 21/11/19 27/11/18 21/11/17 22/11/16 -
Price 1.13 1.13 1.22 1.24 1.36 1.62 1.69 -
P/RPS 8.83 8.61 9.46 8.86 9.69 11.11 0.01 209.57%
P/EPS 16.22 16.14 18.97 17.69 11.98 23.71 20.60 -3.90%
EY 6.17 6.20 5.27 5.65 8.35 4.22 4.85 4.09%
DY 3.81 3.82 3.26 5.49 4.25 3.99 4.59 -3.05%
P/NAPS 0.79 0.78 0.73 0.72 0.79 0.97 1.02 -4.16%

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