[UOAREIT] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[UOAREIT] UOA REITS
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -88.97%
YoY- 0.55%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 89,731 68,494,283 45,871 22,798 91,935 68,869 45,935 55.94%
PBT 45,054 34,692 23,580 12,166 111,699 35,776 23,944 52.12%
Tax 4,578 0 0 0 -1,382 0 0 -
NP 49,632 34,692 23,580 12,166 110,317 35,776 23,944 62.21%
-
NP to SH 49,632 34,692 23,580 12,166 110,317 35,776 23,944 62.21%
-
Tax Rate -10.16% 0.00% 0.00% 0.00% 1.24% 0.00% 0.00% -
Total Cost 40,099 68,459,591 22,291 10,632 -18,382 33,093 21,991 48.98%
-
Net Worth 704,402 701,205 700,783 700,402 699,260 637,479 637,014 6.90%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 44,305 32,772 22,073 11,036 46,600 33,872 22,496 56.79%
Div Payout % 89.27% 94.47% 93.61% 90.72% 42.24% 94.68% 93.96% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 704,402 701,205 700,783 700,402 699,260 637,479 637,014 6.90%
NOSH 422,871 422,871 422,871 422,871 422,871 422,871 422,871 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 55.31% 0.05% 51.41% 53.36% 119.99% 51.95% 52.13% -
ROE 7.05% 4.95% 3.36% 1.74% 15.78% 5.61% 3.76% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.23 16,197.41 10.85 5.39 21.74 16.29 10.86 56.02%
EPS 11.74 8.20 5.58 2.88 26.09 8.46 5.66 62.28%
DPS 10.48 7.75 5.22 2.61 11.02 8.01 5.32 56.82%
NAPS 1.6662 1.6582 1.6572 1.6563 1.6536 1.5075 1.5064 6.91%
Adjusted Per Share Value based on latest NOSH - 422,871
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.28 10,138.30 6.79 3.37 13.61 10.19 6.80 55.92%
EPS 7.35 5.13 3.49 1.80 16.33 5.30 3.54 62.39%
DPS 6.56 4.85 3.27 1.63 6.90 5.01 3.33 56.82%
NAPS 1.0426 1.0379 1.0373 1.0367 1.035 0.9436 0.9429 6.89%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.76 1.71 1.64 1.61 1.60 1.58 1.58 -
P/RPS 8.29 0.01 15.12 29.86 7.36 9.70 14.55 -31.15%
P/EPS 14.99 20.84 29.41 55.96 6.13 18.68 27.90 -33.78%
EY 6.67 4.80 3.40 1.79 16.30 5.35 3.58 51.12%
DY 5.95 4.53 3.18 1.62 6.89 5.07 3.37 45.82%
P/NAPS 1.06 1.03 0.99 0.97 0.97 1.05 1.05 0.63%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 19/01/17 22/11/16 20/07/16 24/05/16 20/01/16 23/11/15 21/07/15 -
Price 1.83 1.69 1.69 1.64 1.59 1.56 1.62 -
P/RPS 8.62 0.01 15.58 30.42 7.31 9.58 14.91 -30.48%
P/EPS 15.59 20.60 30.31 57.00 6.09 18.44 28.61 -33.16%
EY 6.42 4.85 3.30 1.75 16.41 5.42 3.50 49.57%
DY 5.73 4.59 3.09 1.59 6.93 5.13 3.28 44.80%
P/NAPS 1.10 1.02 1.02 0.99 0.96 1.03 1.08 1.22%

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