[UOAREIT] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[UOAREIT] UOA REITS
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -1.92%
YoY- -3.03%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 81,964 81,816 89,731 91,325,710 91,742 91,192 91,935 -7.37%
PBT 37,666 39,624 45,054 46,256 47,160 48,664 111,699 -51.58%
Tax 0 0 4,578 0 0 0 -1,382 -
NP 37,666 39,624 49,632 46,256 47,160 48,664 110,317 -51.18%
-
NP to SH 37,666 39,624 49,632 46,256 47,160 48,664 110,317 -51.18%
-
Tax Rate 0.00% 0.00% -10.16% 0.00% 0.00% 0.00% 1.24% -
Total Cost 44,298 42,192 40,099 91,279,454 44,582 42,528 -18,382 -
-
Net Worth 705,730 705,476 704,402 701,205 700,783 700,402 699,260 0.61%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 35,352 36,028 44,305 43,696 44,147 44,147 46,600 -16.83%
Div Payout % 93.86% 90.93% 89.27% 94.47% 93.61% 90.72% 42.24% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 705,730 705,476 704,402 701,205 700,783 700,402 699,260 0.61%
NOSH 422,871 422,871 422,871 422,871 422,871 422,871 422,871 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 45.95% 48.43% 55.31% 0.05% 51.41% 53.36% 119.99% -
ROE 5.34% 5.62% 7.05% 6.60% 6.73% 6.95% 15.78% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 19.38 19.35 21.23 21,596.55 21.69 21.56 21.74 -7.38%
EPS 8.90 9.36 11.74 10.93 11.16 11.52 26.09 -51.21%
DPS 8.36 8.52 10.48 10.33 10.44 10.44 11.02 -16.83%
NAPS 1.6689 1.6683 1.6662 1.6582 1.6572 1.6563 1.6536 0.61%
Adjusted Per Share Value based on latest NOSH - 422,871
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.13 12.11 13.28 13,517.74 13.58 13.50 13.61 -7.39%
EPS 5.58 5.87 7.35 6.85 6.98 7.20 16.33 -51.15%
DPS 5.23 5.33 6.56 6.47 6.53 6.53 6.90 -16.88%
NAPS 1.0446 1.0442 1.0426 1.0379 1.0373 1.0367 1.035 0.61%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.73 1.76 1.76 1.71 1.64 1.61 1.60 -
P/RPS 8.93 9.10 8.29 0.01 7.56 7.47 7.36 13.77%
P/EPS 19.42 18.78 14.99 15.63 14.71 13.99 6.13 115.85%
EY 5.15 5.32 6.67 6.40 6.80 7.15 16.30 -53.64%
DY 4.83 4.84 5.95 6.04 6.37 6.48 6.89 -21.10%
P/NAPS 1.04 1.05 1.06 1.03 0.99 0.97 0.97 4.75%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 20/07/17 24/05/17 19/01/17 22/11/16 20/07/16 24/05/16 20/01/16 -
Price 1.75 1.76 1.83 1.69 1.69 1.64 1.59 -
P/RPS 9.03 9.10 8.62 0.01 7.79 7.60 7.31 15.14%
P/EPS 19.65 18.78 15.59 15.45 15.15 14.25 6.09 118.51%
EY 5.09 5.32 6.42 6.47 6.60 7.02 16.41 -54.21%
DY 4.78 4.84 5.73 6.11 6.18 6.37 6.93 -21.95%
P/NAPS 1.05 1.05 1.10 1.02 1.02 0.99 0.96 6.16%

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