[UOAREIT] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[UOAREIT] UOA REITS
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -72.81%
YoY- -7.11%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 20,454 22,798 22,784 22,048 21,961 21,141 19,095 1.15%
PBT 9,906 12,166 12,099 12,176 13,108 11,198 11,646 -2.65%
Tax 0 0 0 0 0 0 0 -
NP 9,906 12,166 12,099 12,176 13,108 11,198 11,646 -2.65%
-
NP to SH 9,906 12,166 12,099 12,176 13,108 11,198 11,646 -2.65%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 10,548 10,632 10,685 9,872 8,853 9,943 7,449 5.96%
-
Net Worth 705,476 700,402 636,548 633,969 634,772 601,957 457,081 7.49%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 9,007 11,036 11,121 11,163 11,628 10,740 7,892 2.22%
Div Payout % 90.93% 90.72% 91.92% 91.69% 88.72% 95.92% 67.77% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 705,476 700,402 636,548 633,969 634,772 601,957 457,081 7.49%
NOSH 422,871 422,871 422,871 422,871 422,871 422,871 320,826 4.70%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 48.43% 53.36% 53.10% 55.22% 59.69% 52.97% 60.99% -
ROE 1.40% 1.74% 1.90% 1.92% 2.06% 1.86% 2.55% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4.84 5.39 5.39 5.21 5.19 5.00 5.95 -3.37%
EPS 2.34 2.88 2.86 2.88 3.10 2.65 3.63 -7.05%
DPS 2.13 2.61 2.63 2.64 2.75 2.54 2.46 -2.36%
NAPS 1.6683 1.6563 1.5053 1.4992 1.5011 1.4235 1.4247 2.66%
Adjusted Per Share Value based on latest NOSH - 422,871
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 3.03 3.37 3.37 3.26 3.25 3.13 2.83 1.14%
EPS 1.47 1.80 1.79 1.80 1.94 1.66 1.72 -2.58%
DPS 1.33 1.63 1.65 1.65 1.72 1.59 1.17 2.15%
NAPS 1.0442 1.0367 0.9422 0.9384 0.9396 0.891 0.6766 7.49%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.76 1.61 1.60 1.40 1.39 1.37 1.35 -
P/RPS 36.39 29.86 29.70 26.85 26.77 27.40 22.68 8.19%
P/EPS 75.13 55.96 55.92 48.62 44.84 51.74 37.19 12.42%
EY 1.33 1.79 1.79 2.06 2.23 1.93 2.69 -11.06%
DY 1.21 1.62 1.64 1.89 1.98 1.85 1.82 -6.57%
P/NAPS 1.05 0.97 1.06 0.93 0.93 0.96 0.95 1.68%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 24/05/16 25/05/15 22/05/14 23/05/13 03/05/12 10/05/11 -
Price 1.76 1.64 1.61 1.40 1.53 1.36 1.40 -
P/RPS 36.39 30.42 29.88 26.85 29.46 27.20 23.52 7.53%
P/EPS 75.13 57.00 56.27 48.62 49.36 51.36 38.57 11.74%
EY 1.33 1.75 1.78 2.06 2.03 1.95 2.59 -10.50%
DY 1.21 1.59 1.63 1.89 1.80 1.87 1.76 -6.04%
P/NAPS 1.05 0.99 1.07 0.93 1.02 0.96 0.98 1.15%

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