[UOAREIT] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[UOAREIT] UOA REITS
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 57.83%
YoY- 26.2%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 82,377 79,329 78,542 81,552 87,387 91,950 91,123 -1.66%
PBT 43,671 41,424 36,396 59,781 42,793 111,766 47,441 -1.36%
Tax -3,717 -21,149 -138 0 0 -1,381 1,598 -
NP 39,954 20,275 36,258 59,781 42,793 110,385 49,039 -3.35%
-
NP to SH 39,954 20,275 36,258 59,781 47,371 110,385 49,039 -3.35%
-
Tax Rate 8.51% 51.05% 0.38% 0.00% 0.00% 1.24% -3.37% -
Total Cost 42,423 59,054 42,284 21,771 44,594 -18,435 42,084 0.13%
-
Net Worth 981,510 707,506 726,451 729,538 705,476 700,402 636,548 7.47%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 36,180 29,178 39,369 35,732 42,287 46,515 46,473 -4.08%
Div Payout % 90.56% 143.91% 108.58% 59.77% 89.27% 42.14% 94.77% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 981,510 707,506 726,451 729,538 705,476 700,402 636,548 7.47%
NOSH 675,599 422,871 422,871 422,871 422,871 422,871 422,871 8.11%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 48.50% 25.56% 46.16% 73.30% 48.97% 120.05% 53.82% -
ROE 4.07% 2.87% 4.99% 8.19% 6.71% 15.76% 7.70% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 12.19 18.76 18.57 19.29 20.67 21.74 21.55 -9.05%
EPS 5.91 4.79 8.57 14.14 11.20 26.10 11.60 -10.62%
DPS 5.36 6.90 9.31 8.45 10.00 11.00 10.99 -11.26%
NAPS 1.4528 1.6731 1.7179 1.7252 1.6683 1.6563 1.5053 -0.58%
Adjusted Per Share Value based on latest NOSH - 422,871
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 12.19 11.74 11.63 12.07 12.93 13.61 13.49 -1.67%
EPS 5.91 3.00 5.37 8.85 7.01 16.34 7.26 -3.36%
DPS 5.36 4.32 5.83 5.29 6.26 6.89 6.88 -4.07%
NAPS 1.4528 1.0472 1.0753 1.0798 1.0442 1.0367 0.9422 7.47%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.11 1.14 1.40 1.48 1.76 1.61 1.60 -
P/RPS 9.10 6.08 7.54 7.67 8.52 7.40 7.43 3.43%
P/EPS 18.77 23.78 16.33 10.47 15.71 6.17 13.80 5.25%
EY 5.33 4.21 6.12 9.55 6.36 16.21 7.25 -4.99%
DY 4.82 6.05 6.65 5.71 5.68 6.83 6.87 -5.73%
P/NAPS 0.76 0.68 0.81 0.86 1.05 0.97 1.06 -5.38%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 20/05/21 29/06/20 23/05/19 22/05/18 24/05/17 24/05/16 25/05/15 -
Price 1.09 1.22 1.39 1.41 1.76 1.64 1.61 -
P/RPS 8.94 6.50 7.48 7.31 8.52 7.54 7.47 3.03%
P/EPS 18.43 25.45 16.21 9.97 15.71 6.28 13.88 4.83%
EY 5.43 3.93 6.17 10.03 6.36 15.92 7.20 -4.58%
DY 4.91 5.66 6.70 5.99 5.68 6.71 6.83 -5.34%
P/NAPS 0.75 0.73 0.81 0.82 1.05 0.99 1.07 -5.74%

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