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

Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 52.13%
YoY- 73.95%
Quarter Report
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 86,209 86,507 88,719 54,516 59,195 59,371 61,652 5.74%
PBT 42,547 47,150 47,418 27,253 31,001 48,015 28,899 6.65%
Tax -74 -84 -107 -55 -1,352 0 0 -
NP 42,473 47,066 47,311 27,198 29,649 48,015 28,899 6.62%
-
NP to SH 42,473 47,066 47,311 27,198 29,649 48,015 28,899 6.62%
-
Tax Rate 0.17% 0.18% 0.23% 0.20% 4.36% 0.00% 0.00% -
Total Cost 43,736 39,441 41,408 27,318 29,546 11,356 32,753 4.93%
-
Net Worth 969,011 966,579 982,861 708,183 726,113 729,876 706,111 5.41%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 26,753 29,050 29,185 16,830 28,797 24,441 27,359 -0.37%
Div Payout % 62.99% 61.72% 61.69% 61.88% 97.13% 50.90% 94.67% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 969,011 966,579 982,861 708,183 726,113 729,876 706,111 5.41%
NOSH 675,599 675,599 675,599 422,871 422,871 422,871 422,871 8.11%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 49.27% 54.41% 53.33% 49.89% 50.09% 80.87% 46.87% -
ROE 4.38% 4.87% 4.81% 3.84% 4.08% 6.58% 4.09% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 12.76 12.80 13.13 12.89 14.00 14.04 14.58 -2.19%
EPS 6.29 6.97 7.00 6.43 7.01 11.35 6.83 -1.36%
DPS 3.96 4.30 4.32 3.98 6.81 5.78 6.47 -7.85%
NAPS 1.4343 1.4307 1.4548 1.6747 1.7171 1.726 1.6698 -2.50%
Adjusted Per Share Value based on latest NOSH - 675,599
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 12.76 12.80 13.13 8.07 8.76 8.79 9.13 5.73%
EPS 6.29 6.97 7.00 4.03 4.39 7.11 4.28 6.62%
DPS 3.96 4.30 4.32 2.49 4.26 3.62 4.05 -0.37%
NAPS 1.4343 1.4307 1.4548 1.0482 1.0748 1.0803 1.0452 5.41%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.09 1.11 1.12 1.22 1.23 1.42 1.62 -
P/RPS 8.54 8.67 8.53 9.46 8.79 10.11 11.11 -4.28%
P/EPS 17.34 15.93 15.99 18.97 17.54 12.51 23.71 -5.07%
EY 5.77 6.28 6.25 5.27 5.70 8.00 4.22 5.34%
DY 3.63 3.87 3.86 3.26 5.54 4.07 3.99 -1.56%
P/NAPS 0.76 0.78 0.77 0.73 0.72 0.82 0.97 -3.98%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 16/11/23 17/11/22 18/11/21 19/11/20 21/11/19 27/11/18 21/11/17 -
Price 1.10 1.13 1.13 1.22 1.24 1.36 1.62 -
P/RPS 8.62 8.83 8.61 9.46 8.86 9.69 11.11 -4.13%
P/EPS 17.50 16.22 16.14 18.97 17.69 11.98 23.71 -4.93%
EY 5.72 6.17 6.20 5.27 5.65 8.35 4.22 5.19%
DY 3.60 3.81 3.82 3.26 5.49 4.25 3.99 -1.69%
P/NAPS 0.77 0.79 0.78 0.73 0.72 0.79 0.97 -3.77%

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