[UOAREIT] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[UOAREIT] UOA REITS
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -75.37%
YoY- -0.63%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 91,935 68,869 45,935 22,784 90,387 66,185 44,179 62.77%
PBT 111,699 35,776 23,944 12,099 47,518 34,513 23,714 180.20%
Tax -1,382 0 0 0 1,598 0 0 -
NP 110,317 35,776 23,944 12,099 49,116 34,513 23,714 177.89%
-
NP to SH 110,317 35,776 23,944 12,099 49,116 34,513 23,714 177.89%
-
Tax Rate 1.24% 0.00% 0.00% 0.00% -3.36% 0.00% 0.00% -
Total Cost -18,382 33,093 21,991 10,685 41,271 31,672 20,465 -
-
Net Worth 699,260 637,479 637,014 636,548 635,576 634,815 634,392 6.68%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 46,600 33,872 22,496 11,121 46,515 32,645 22,285 63.30%
Div Payout % 42.24% 94.68% 93.96% 91.92% 94.71% 94.59% 93.98% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 699,260 637,479 637,014 636,548 635,576 634,815 634,392 6.68%
NOSH 422,871 422,871 422,871 422,871 422,871 422,871 422,871 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 119.99% 51.95% 52.13% 53.10% 54.34% 52.15% 53.68% -
ROE 15.78% 5.61% 3.76% 1.90% 7.73% 5.44% 3.74% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.74 16.29 10.86 5.39 21.37 15.65 10.45 62.74%
EPS 26.09 8.46 5.66 2.86 11.61 8.16 5.61 177.83%
DPS 11.02 8.01 5.32 2.63 11.00 7.72 5.27 63.30%
NAPS 1.6536 1.5075 1.5064 1.5053 1.503 1.5012 1.5002 6.68%
Adjusted Per Share Value based on latest NOSH - 422,871
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.61 10.19 6.80 3.37 13.38 9.80 6.54 62.78%
EPS 16.33 5.30 3.54 1.79 7.27 5.11 3.51 177.90%
DPS 6.90 5.01 3.33 1.65 6.89 4.83 3.30 63.29%
NAPS 1.035 0.9436 0.9429 0.9422 0.9408 0.9396 0.939 6.68%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.60 1.58 1.58 1.60 1.43 1.45 1.38 -
P/RPS 7.36 9.70 14.55 29.70 6.69 9.26 13.21 -32.21%
P/EPS 6.13 18.68 27.90 55.92 12.31 17.77 24.61 -60.31%
EY 16.30 5.35 3.58 1.79 8.12 5.63 4.06 151.96%
DY 6.89 5.07 3.37 1.64 7.69 5.32 3.82 48.01%
P/NAPS 0.97 1.05 1.05 1.06 0.95 0.97 0.92 3.58%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 20/01/16 23/11/15 21/07/15 25/05/15 20/01/15 20/11/14 16/07/14 -
Price 1.59 1.56 1.62 1.61 1.44 1.41 1.39 -
P/RPS 7.31 9.58 14.91 29.88 6.74 9.01 13.30 -32.82%
P/EPS 6.09 18.44 28.61 56.27 12.40 17.28 24.79 -60.67%
EY 16.41 5.42 3.50 1.78 8.07 5.79 4.03 154.34%
DY 6.93 5.13 3.28 1.63 7.64 5.48 3.79 49.36%
P/NAPS 0.96 1.03 1.08 1.07 0.96 0.94 0.93 2.13%

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