[UOAREIT] YoY TTM 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- -2.08%
YoY- -43.81%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 87,387 91,950 91,123 86,525 88,163 81,787 51,184 9.31%
PBT 42,793 111,766 47,441 45,403 81,267 41,425 30,039 6.06%
Tax 0 -1,381 1,598 -1,560 -3,235 0 5,548 -
NP 42,793 110,385 49,039 43,843 78,032 41,425 35,587 3.11%
-
NP to SH 47,371 110,385 49,039 43,843 78,032 41,425 35,587 4.87%
-
Tax Rate 0.00% 1.24% -3.37% 3.44% 3.98% 0.00% -18.47% -
Total Cost 44,594 -18,435 42,084 42,682 10,131 40,362 15,597 19.11%
-
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 42,287 46,515 46,473 44,655 45,204 41,898 26,126 8.34%
Div Payout % 89.27% 42.14% 94.77% 101.85% 57.93% 101.14% 73.41% -
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 48.97% 120.05% 53.82% 50.67% 88.51% 50.65% 69.53% -
ROE 6.71% 15.76% 7.70% 6.92% 12.29% 6.88% 7.79% -
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 20.67 21.74 21.55 20.46 20.85 19.34 15.95 4.41%
EPS 11.20 26.10 11.60 10.37 18.45 9.80 11.09 0.16%
DPS 10.00 11.00 10.99 10.56 10.69 9.91 8.14 3.48%
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 12.93 13.61 13.49 12.81 13.05 12.11 7.58 9.29%
EPS 7.01 16.34 7.26 6.49 11.55 6.13 5.27 4.86%
DPS 6.26 6.89 6.88 6.61 6.69 6.20 3.87 8.33%
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 8.52 7.40 7.43 6.84 6.67 7.08 8.46 0.11%
P/EPS 15.71 6.17 13.80 13.50 7.53 13.99 12.17 4.34%
EY 6.36 16.21 7.25 7.41 13.28 7.15 8.22 -4.18%
DY 5.68 6.83 6.87 7.54 7.69 7.23 6.03 -0.99%
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 8.52 7.54 7.47 6.84 7.34 7.03 8.78 -0.49%
P/EPS 15.71 6.28 13.88 13.50 8.29 13.88 12.62 3.71%
EY 6.36 15.92 7.20 7.41 12.06 7.20 7.92 -3.58%
DY 5.68 6.71 6.83 7.54 6.99 7.29 5.82 -0.40%
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