[UOAREIT] YoY TTM Result on 30-Jun-2018 [#2]

Announcement Date
30-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -0.25%
YoY- 32.85%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 95,386 75,810 77,659 81,497 84,842 91,872 92,143 0.57%
PBT 51,555 38,567 37,546 59,629 40,307 111,334 47,748 1.28%
Tax -3,732 -19,904 -1,393 0 4,578 -1,381 1,598 -
NP 47,823 18,663 36,153 59,629 44,885 109,953 49,346 -0.52%
-
NP to SH 47,823 18,663 36,153 59,629 44,885 109,953 49,346 -0.52%
-
Tax Rate 7.24% 51.61% 3.71% 0.00% -11.36% 1.24% -3.35% -
Total Cost 47,563 57,147 41,506 21,868 39,957 -18,081 42,797 1.77%
-
Net Worth 982,050 707,760 726,493 729,834 705,730 700,783 637,014 7.47%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 48,536 37,424 39,453 35,563 39,928 46,177 46,727 0.63%
Div Payout % 101.49% 200.53% 109.13% 59.64% 88.96% 42.00% 94.69% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 982,050 707,760 726,493 729,834 705,730 700,783 637,014 7.47%
NOSH 675,599 422,871 422,871 422,871 422,871 422,871 422,871 8.11%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 50.14% 24.62% 46.55% 73.17% 52.90% 119.68% 53.55% -
ROE 4.87% 2.64% 4.98% 8.17% 6.36% 15.69% 7.75% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 14.12 17.93 18.36 19.27 20.06 21.73 21.79 -6.96%
EPS 7.08 4.41 8.55 14.10 10.61 26.00 11.67 -7.98%
DPS 7.18 8.85 9.33 8.41 9.44 10.92 11.05 -6.92%
NAPS 1.4536 1.6737 1.718 1.7259 1.6689 1.6572 1.5064 -0.59%
Adjusted Per Share Value based on latest NOSH - 422,871
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 14.12 11.22 11.49 12.06 12.56 13.60 13.64 0.57%
EPS 7.08 2.76 5.35 8.83 6.64 16.27 7.30 -0.50%
DPS 7.18 5.54 5.84 5.26 5.91 6.84 6.92 0.61%
NAPS 1.4536 1.0476 1.0753 1.0803 1.0446 1.0373 0.9429 7.47%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.13 1.23 1.31 1.46 1.73 1.64 1.58 -
P/RPS 8.00 6.86 7.13 7.58 8.62 7.55 7.25 1.65%
P/EPS 15.96 27.87 15.32 10.35 16.30 6.31 13.54 2.77%
EY 6.26 3.59 6.53 9.66 6.14 15.85 7.39 -2.72%
DY 6.36 7.20 7.12 5.76 5.46 6.66 6.99 -1.56%
P/NAPS 0.78 0.73 0.76 0.85 1.04 0.99 1.05 -4.82%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 22/07/21 22/07/20 23/07/19 30/07/18 20/07/17 20/07/16 21/07/15 -
Price 1.14 1.25 1.33 1.47 1.75 1.69 1.62 -
P/RPS 8.07 6.97 7.24 7.63 8.72 7.78 7.43 1.38%
P/EPS 16.10 28.32 15.56 10.42 16.49 6.50 13.88 2.50%
EY 6.21 3.53 6.43 9.59 6.07 15.39 7.20 -2.43%
DY 6.30 7.08 7.02 5.72 5.39 6.46 6.82 -1.31%
P/NAPS 0.78 0.75 0.77 0.85 1.05 1.02 1.08 -5.27%

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