[UOAREIT] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[UOAREIT] UOA REITS
Announcement Date
20-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -16.4%
YoY- -76.68%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 21,237 23,066 24,202 21,633 21,492 20,370 10,696 12.09%
PBT 10,362 75,923 13,005 10,919 43,360 9,643 5,546 10.96%
Tax 0 -1,381 1,598 -1,560 -3,235 0 5,548 -
NP 10,362 74,542 14,603 9,359 40,125 9,643 11,094 -1.13%
-
NP to SH 14,940 74,542 14,603 9,359 40,125 9,643 11,094 5.08%
-
Tax Rate 0.00% 1.82% -12.29% 14.29% 7.46% 0.00% -100.04% -
Total Cost 10,875 -51,476 9,599 12,274 -18,633 10,727 -398 -
-
Net Worth 704,588 699,260 635,576 632,954 633,292 601,587 371,981 11.22%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 11,544 12,728 13,870 12,051 11,671 11,419 6,075 11.28%
Div Payout % 77.27% 17.08% 94.98% 128.77% 29.09% 118.42% 54.77% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 704,588 699,260 635,576 632,954 633,292 601,587 371,981 11.22%
NOSH 422,871 422,871 422,871 422,871 422,871 422,938 245,986 9.44%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 48.79% 323.17% 60.34% 43.26% 186.70% 47.34% 103.72% -
ROE 2.12% 10.66% 2.30% 1.48% 6.34% 1.60% 2.98% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.02 5.45 5.72 5.12 5.08 4.82 4.35 2.41%
EPS 3.53 17.63 3.45 2.21 9.49 2.28 4.51 -3.99%
DPS 2.73 3.01 3.28 2.85 2.76 2.70 2.47 1.68%
NAPS 1.6662 1.6536 1.503 1.4968 1.4976 1.4224 1.5122 1.62%
Adjusted Per Share Value based on latest NOSH - 422,871
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.14 3.41 3.58 3.20 3.18 3.02 1.58 12.11%
EPS 2.21 11.03 2.16 1.39 5.94 1.43 1.64 5.09%
DPS 1.71 1.88 2.05 1.78 1.73 1.69 0.90 11.27%
NAPS 1.0429 1.035 0.9408 0.9369 0.9374 0.8905 0.5506 11.22%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.76 1.60 1.43 1.45 1.37 1.40 1.50 -
P/RPS 35.05 29.33 24.99 28.34 26.96 29.07 34.50 0.26%
P/EPS 49.82 9.08 41.41 65.52 14.44 61.40 33.26 6.95%
EY 2.01 11.02 2.41 1.53 6.93 1.63 3.01 -6.50%
DY 1.55 1.88 2.29 1.97 2.01 1.93 1.65 -1.03%
P/NAPS 1.06 0.97 0.95 0.97 0.91 0.98 0.99 1.14%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 19/01/17 20/01/16 20/01/15 20/01/14 15/01/13 13/01/12 14/01/11 -
Price 1.83 1.59 1.44 1.45 1.41 1.39 1.50 -
P/RPS 36.44 29.15 25.16 28.34 27.74 28.86 34.50 0.91%
P/EPS 51.80 9.02 41.70 65.52 14.86 60.96 33.26 7.65%
EY 1.93 11.09 2.40 1.53 6.73 1.64 3.01 -7.13%
DY 1.49 1.89 2.28 1.97 1.96 1.94 1.65 -1.68%
P/NAPS 1.10 0.96 0.96 0.97 0.94 0.98 0.99 1.76%

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