[UOAREIT] YoY TTM Result on 30-Jun-2021 [#2]

Announcement Date
22-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 19.7%
YoY- 156.24%
Quarter Report
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 110,225 114,465 115,981 95,386 75,810 77,659 81,497 5.15%
PBT 43,517 58,481 40,005 51,555 38,567 37,546 59,629 -5.10%
Tax 1,508 -110 2,088 -3,732 -19,904 -1,393 0 -
NP 45,025 58,371 42,093 47,823 18,663 36,153 59,629 -4.57%
-
NP to SH 45,025 58,371 42,093 47,823 18,663 36,153 59,629 -4.57%
-
Tax Rate -3.47% 0.19% -5.22% 7.24% 51.61% 3.71% 0.00% -
Total Cost 65,200 56,094 73,888 47,563 57,147 41,506 21,868 19.95%
-
Net Worth 967,660 968,336 965,904 982,050 707,760 726,493 729,834 4.80%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 45,670 55,939 58,236 48,536 37,424 39,453 35,563 4.25%
Div Payout % 101.43% 95.83% 138.35% 101.49% 200.53% 109.13% 59.64% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 967,660 968,336 965,904 982,050 707,760 726,493 729,834 4.80%
NOSH 675,599 675,599 675,599 675,599 422,871 422,871 422,871 8.11%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 40.85% 50.99% 36.29% 50.14% 24.62% 46.55% 73.17% -
ROE 4.65% 6.03% 4.36% 4.87% 2.64% 4.98% 8.17% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 16.32 16.94 17.17 14.12 17.93 18.36 19.27 -2.72%
EPS 6.66 8.64 6.23 7.08 4.41 8.55 14.10 -11.74%
DPS 6.76 8.28 8.62 7.18 8.85 9.33 8.41 -3.57%
NAPS 1.4323 1.4333 1.4297 1.4536 1.6737 1.718 1.7259 -3.05%
Adjusted Per Share Value based on latest NOSH - 675,599
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 16.32 16.94 17.17 14.12 11.22 11.49 12.06 5.16%
EPS 6.66 8.64 6.23 7.08 2.76 5.35 8.83 -4.58%
DPS 6.76 8.28 8.62 7.18 5.54 5.84 5.26 4.26%
NAPS 1.4323 1.4333 1.4297 1.4536 1.0476 1.0753 1.0803 4.80%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.12 1.13 1.16 1.13 1.23 1.31 1.46 -
P/RPS 6.86 6.67 6.76 8.00 6.86 7.13 7.58 -1.64%
P/EPS 16.81 13.08 18.62 15.96 27.87 15.32 10.35 8.41%
EY 5.95 7.65 5.37 6.26 3.59 6.53 9.66 -7.75%
DY 6.04 7.33 7.43 6.36 7.20 7.12 5.76 0.79%
P/NAPS 0.78 0.79 0.81 0.78 0.73 0.76 0.85 -1.42%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 25/07/24 24/07/23 21/07/22 22/07/21 22/07/20 23/07/19 30/07/18 -
Price 1.12 1.13 1.15 1.14 1.25 1.33 1.47 -
P/RPS 6.86 6.67 6.70 8.07 6.97 7.24 7.63 -1.75%
P/EPS 16.81 13.08 18.46 16.10 28.32 15.56 10.42 8.28%
EY 5.95 7.65 5.42 6.21 3.53 6.43 9.59 -7.64%
DY 6.04 7.33 7.50 6.30 7.08 7.02 5.72 0.91%
P/NAPS 0.78 0.79 0.80 0.78 0.75 0.77 0.85 -1.42%

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