[UOAREIT] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock

[UOAREIT] UOA REITS

Announcement Date

24-Jan-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- 31.07%

YoY- -23.68%

Quarter Report

UOA REIT - Q4 Financial Results.pdf

Latest QR

Upcoming QR

UOAREIT's Result

UOAREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Cumulative Result
Revenue	59,371	40,130	19,657	82,350	61,652	40,982	20,454	103.35%
YoY %	47.95%	104.15%	-76.13%	33.57%	50.44%	100.36%	-	-
Horiz. %	290.27%	196.20%	96.10%	402.61%	301.42%	200.36%	100.00%	-
PBT	48,015	40,585	31,810	37,877	28,899	18,833	9,906	186.13%
YoY %	18.31%	27.59%	-16.02%	31.07%	53.45%	90.12%	-	-
Horiz. %	484.71%	409.70%	321.12%	382.36%	291.73%	190.12%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	48,015	40,585	31,810	37,877	28,899	18,833	9,906	186.13%
YoY %	18.31%	27.59%	-16.02%	31.07%	53.45%	90.12%	-	-
Horiz. %	484.71%	409.70%	321.12%	382.36%	291.73%	190.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,015	40,585	31,810	37,877	28,899	18,833	9,906	186.13%
YoY %	18.31%	27.59%	-16.02%	31.07%	53.45%	90.12%	-	-
Horiz. %	484.71%	409.70%	321.12%	382.36%	291.73%	190.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	11,356	-455	-12,153	44,473	32,753	22,149	10,548	5.03%
YoY %	2,595.82%	96.26%	-127.33%	35.78%	47.88%	109.98%	-	-
Horiz. %	107.66%	-4.31%	-115.22%	421.62%	310.51%	209.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	729,876	729,834	729,538	706,322	706,111	705,730	705,476	2.29%
YoY %	0.01%	0.04%	3.29%	0.03%	0.05%	0.04%	-	-
Horiz. %	103.46%	103.45%	103.41%	100.12%	100.09%	100.04%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	24,441	17,084	8,584	36,155	27,359	17,676	9,007	94.42%
YoY %	43.06%	99.02%	-76.26%	32.15%	54.78%	96.25%	-	-
Horiz. %	271.36%	189.67%	95.30%	401.41%	303.75%	196.25%	100.00%	-
Div Payout %	50.90%	42.09%	26.99%	95.46%	94.67%	93.86%	90.93%	-
YoY %	20.93%	55.95%	-71.73%	0.83%	0.86%	3.22%	-	-
Horiz. %	55.98%	46.29%	29.68%	104.98%	104.11%	103.22%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	729,876	729,834	729,538	706,322	706,111	705,730	705,476	2.29%
YoY %	0.01%	0.04%	3.29%	0.03%	0.05%	0.04%	-	-
Horiz. %	103.46%	103.45%	103.41%	100.12%	100.09%	100.04%	100.00%	-
NOSH	422,871	422,871	422,871	422,871	422,871	422,871	422,871	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	80.87%	101.13%	161.83%	46.00%	46.87%	45.95%	48.43%	-
YoY %	-20.03%	-37.51%	251.80%	-1.86%	2.00%	-5.12%	-	-
Horiz. %	166.98%	208.82%	334.15%	94.98%	96.78%	94.88%	100.00%	-
ROE	6.58%	5.56%	4.36%	5.36%	4.09%	2.67%	1.40%	-
YoY %	18.35%	27.52%	-18.66%	31.05%	53.18%	90.71%	-	-
Horiz. %	470.00%	397.14%	311.43%	382.86%	292.14%	190.71%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	14.04	9.49	4.65	19.47	14.58	9.69	4.84	103.26%
YoY %	47.95%	104.09%	-76.12%	33.54%	50.46%	100.21%	-	-
Horiz. %	290.08%	196.07%	96.07%	402.27%	301.24%	200.21%	100.00%	-
EPS	11.35	9.60	7.52	8.96	6.83	4.45	2.34	186.26%
YoY %	18.23%	27.66%	-16.07%	31.19%	53.48%	90.17%	-	-
Horiz. %	485.04%	410.26%	321.37%	382.91%	291.88%	190.17%	100.00%	-
DPS	5.78	4.04	2.03	8.55	6.47	4.18	2.13	94.43%
YoY %	43.07%	99.01%	-76.26%	32.15%	54.78%	96.24%	-	-
Horiz. %	271.36%	189.67%	95.31%	401.41%	303.76%	196.24%	100.00%	-
NAPS	1.726	1.7259	1.7252	1.6703	1.6698	1.6689	1.6683	2.29%
YoY %	0.01%	0.04%	3.29%	0.03%	0.05%	0.04%	-	-
Horiz. %	103.46%	103.45%	103.41%	100.12%	100.09%	100.04%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 422,871
RPS	8.79	5.94	2.91	12.19	9.13	6.07	3.03	103.27%
YoY %	47.98%	104.12%	-76.13%	33.52%	50.41%	100.33%	-	-
Horiz. %	290.10%	196.04%	96.04%	402.31%	301.32%	200.33%	100.00%	-
EPS	7.11	6.01	4.71	5.61	4.28	2.79	1.47	185.72%
YoY %	18.30%	27.60%	-16.04%	31.07%	53.41%	89.80%	-	-
Horiz. %	483.67%	408.84%	320.41%	381.63%	291.16%	189.80%	100.00%	-
DPS	3.62	2.53	1.27	5.35	4.05	2.62	1.33	94.82%
YoY %	43.08%	99.21%	-76.26%	32.10%	54.58%	96.99%	-	-
Horiz. %	272.18%	190.23%	95.49%	402.26%	304.51%	196.99%	100.00%	-
NAPS	1.0803	1.0803	1.0798	1.0455	1.0452	1.0446	1.0442	2.28%
YoY %	0.00%	0.05%	3.28%	0.03%	0.06%	0.04%	-	-
Horiz. %	103.46%	103.46%	103.41%	100.12%	100.10%	100.04%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	1.42	1.46	1.48	1.62	1.62	1.73	1.76	-
P/RPS	10.11	15.38	31.84	8.32	11.11	17.85	36.39	-57.38%
YoY %	-34.27%	-51.70%	282.69%	-25.11%	-37.76%	-50.95%	-	-
Horiz. %	27.78%	42.26%	87.50%	22.86%	30.53%	49.05%	100.00%	-
P/EPS	12.51	15.21	19.67	18.09	23.71	38.85	75.13	-69.70%
YoY %	-17.75%	-22.67%	8.73%	-23.70%	-38.97%	-48.29%	-	-
Horiz. %	16.65%	20.24%	26.18%	24.08%	31.56%	51.71%	100.00%	-
EY	8.00	6.57	5.08	5.53	4.22	2.57	1.33	230.38%
YoY %	21.77%	29.33%	-8.14%	31.04%	64.20%	93.23%	-	-
Horiz. %	601.50%	493.98%	381.95%	415.79%	317.29%	193.23%	100.00%	-
DY	4.07	2.77	1.37	5.28	3.99	2.42	1.21	124.32%
YoY %	46.93%	102.19%	-74.05%	32.33%	64.88%	100.00%	-	-
Horiz. %	336.36%	228.93%	113.22%	436.36%	329.75%	200.00%	100.00%	-
P/NAPS	0.82	0.85	0.86	0.97	0.97	1.04	1.05	-15.18%
YoY %	-3.53%	-1.16%	-11.34%	0.00%	-6.73%	-0.95%	-	-
Horiz. %	78.10%	80.95%	81.90%	92.38%	92.38%	99.05%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	27/11/18	30/07/18	22/05/18	24/01/18	21/11/17	20/07/17	24/05/17	-
Price	1.36	1.47	1.41	1.61	1.62	1.75	1.76	-
P/RPS	9.69	15.49	30.33	8.27	11.11	18.06	36.39	-58.57%
YoY %	-37.44%	-48.93%	266.75%	-25.56%	-38.48%	-50.37%	-	-
Horiz. %	26.63%	42.57%	83.35%	22.73%	30.53%	49.63%	100.00%	-
P/EPS	11.98	15.32	18.74	17.97	23.71	39.29	75.13	-70.56%
YoY %	-21.80%	-18.25%	4.28%	-24.21%	-39.65%	-47.70%	-	-
Horiz. %	15.95%	20.39%	24.94%	23.92%	31.56%	52.30%	100.00%	-
EY	8.35	6.53	5.34	5.56	4.22	2.54	1.33	239.94%
YoY %	27.87%	22.28%	-3.96%	31.75%	66.14%	90.98%	-	-
Horiz. %	627.82%	490.98%	401.50%	418.05%	317.29%	190.98%	100.00%	-
DY	4.25	2.75	1.44	5.31	3.99	2.39	1.21	130.88%
YoY %	54.55%	90.97%	-72.88%	33.08%	66.95%	97.52%	-	-
Horiz. %	351.24%	227.27%	119.01%	438.84%	329.75%	197.52%	100.00%	-
P/NAPS	0.79	0.85	0.82	0.96	0.97	1.05	1.05	-17.26%
YoY %	-7.06%	3.66%	-14.58%	-1.03%	-7.62%	0.00%	-	-
Horiz. %	75.24%	80.95%	78.10%	91.43%	92.38%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos