[UOAREIT] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[UOAREIT] UOA REITS
Announcement Date
20-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 530.0%
YoY- 410.46%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 19,214 20,697 21,237 23,066 24,202 21,633 21,492 -1.84%
PBT 9,635 8,978 10,362 75,923 13,005 10,919 43,360 -22.16%
Tax -113 0 0 -1,381 1,598 -1,560 -3,235 -42.81%
NP 9,522 8,978 10,362 74,542 14,603 9,359 40,125 -21.30%
-
NP to SH 9,522 8,978 14,940 74,542 14,603 9,359 40,125 -21.30%
-
Tax Rate 1.17% 0.00% 0.00% 1.82% -12.29% 14.29% 7.46% -
Total Cost 9,692 11,719 10,875 -51,476 9,599 12,274 -18,633 -
-
Net Worth 725,225 706,322 704,588 699,260 635,576 632,954 633,292 2.28%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 14,166 8,795 11,544 12,728 13,870 12,051 11,671 3.28%
Div Payout % 148.77% 97.97% 77.27% 17.08% 94.98% 128.77% 29.09% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 725,225 706,322 704,588 699,260 635,576 632,954 633,292 2.28%
NOSH 422,871 422,871 422,871 422,871 422,871 422,871 422,871 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 49.56% 43.38% 48.79% 323.17% 60.34% 43.26% 186.70% -
ROE 1.31% 1.27% 2.12% 10.66% 2.30% 1.48% 6.34% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.54 4.89 5.02 5.45 5.72 5.12 5.08 -1.85%
EPS 2.25 2.12 3.53 17.63 3.45 2.21 9.49 -21.31%
DPS 3.35 2.08 2.73 3.01 3.28 2.85 2.76 3.27%
NAPS 1.715 1.6703 1.6662 1.6536 1.503 1.4968 1.4976 2.28%
Adjusted Per Share Value based on latest NOSH - 422,871
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.84 3.06 3.14 3.41 3.58 3.20 3.18 -1.86%
EPS 1.41 1.33 2.21 11.03 2.16 1.39 5.94 -21.30%
DPS 2.10 1.30 1.71 1.88 2.05 1.78 1.73 3.28%
NAPS 1.0735 1.0455 1.0429 1.035 0.9408 0.9369 0.9374 2.28%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.31 1.62 1.76 1.60 1.43 1.45 1.37 -
P/RPS 28.83 33.10 35.05 29.33 24.99 28.34 26.96 1.12%
P/EPS 58.18 76.30 49.82 9.08 41.41 65.52 14.44 26.13%
EY 1.72 1.31 2.01 11.02 2.41 1.53 6.93 -20.71%
DY 2.56 1.28 1.55 1.88 2.29 1.97 2.01 4.11%
P/NAPS 0.76 0.97 1.06 0.97 0.95 0.97 0.91 -2.95%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/01/19 24/01/18 19/01/17 20/01/16 20/01/15 20/01/14 15/01/13 -
Price 1.32 1.61 1.83 1.59 1.44 1.45 1.41 -
P/RPS 29.05 32.89 36.44 29.15 25.16 28.34 27.74 0.77%
P/EPS 58.62 75.83 51.80 9.02 41.70 65.52 14.86 25.68%
EY 1.71 1.32 1.93 11.09 2.40 1.53 6.73 -20.40%
DY 2.54 1.29 1.49 1.89 2.28 1.97 1.96 4.41%
P/NAPS 0.77 0.96 1.10 0.96 0.96 0.97 0.94 -3.26%

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