[UOAREIT] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[UOAREIT] UOA REITS
Announcement Date
20-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 21.16%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 111,369 113,507 114,802 116,884 72,693 79,032 78,586 5.97%
PBT 33,561 52,398 60,981 40,043 38,436 40,987 57,650 -8.61%
Tax 1,918 1,453 -108 2,060 -3,685 -21,151 -113 -
NP 35,479 53,851 60,873 42,103 34,751 19,836 57,537 -7.73%
-
NP to SH 35,479 53,851 60,873 42,103 34,751 19,836 57,537 -7.73%
-
Tax Rate -5.71% -2.77% 0.18% -5.14% 9.59% 51.60% 0.20% -
Total Cost 75,890 59,656 53,929 74,781 37,942 59,196 21,049 23.80%
-
Net Worth 961,785 967,525 966,444 963,809 629,530 706,534 725,225 4.81%
Dividend
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div 41,493 52,831 58,236 58,371 36,617 38,523 38,608 1.20%
Div Payout % 116.95% 98.11% 95.67% 138.64% 105.37% 194.21% 67.10% -
Equity
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 961,785 967,525 966,444 963,809 629,530 706,534 725,225 4.81%
NOSH 675,790 675,599 675,599 675,599 675,599 422,871 422,871 8.11%
Ratio Analysis
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 31.86% 47.44% 53.02% 36.02% 47.81% 25.10% 73.22% -
ROE 3.69% 5.57% 6.30% 4.37% 5.52% 2.81% 7.93% -
Per Share
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 16.48 16.80 16.99 17.30 16.75 18.69 18.58 -1.97%
EPS 5.25 7.97 9.01 6.23 8.16 4.69 13.61 -14.66%
DPS 6.14 7.82 8.62 8.64 8.44 9.11 9.13 -6.39%
NAPS 1.4232 1.4321 1.4305 1.4266 1.451 1.6708 1.715 -3.05%
Adjusted Per Share Value based on latest NOSH - 675,599
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 16.57 16.88 17.08 17.39 10.81 11.76 11.69 5.98%
EPS 5.28 8.01 9.05 6.26 5.17 2.95 8.56 -7.73%
DPS 6.17 7.86 8.66 8.68 5.45 5.73 5.74 1.21%
NAPS 1.4306 1.4391 1.4375 1.4336 0.9364 1.0509 1.0787 4.81%
Price Multiplier on Financial Quarter End Date
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 31/12/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 -
Price 0.93 1.10 1.15 1.15 1.13 1.23 1.31 -
P/RPS 5.64 6.55 6.77 6.65 6.74 6.58 7.05 -3.64%
P/EPS 17.71 13.80 12.76 18.45 14.11 26.22 9.63 10.67%
EY 5.65 7.25 7.83 5.42 7.09 3.81 10.39 -9.64%
DY 6.60 7.11 7.50 7.51 7.47 7.41 6.97 -0.90%
P/NAPS 0.65 0.77 0.80 0.81 0.78 0.74 0.76 -2.56%
Price Multiplier on Announcement Date
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 21/01/25 22/01/24 19/01/23 20/01/22 21/01/21 22/01/20 22/01/19 -
Price 0.93 1.12 1.17 1.15 1.09 1.24 1.32 -
P/RPS 5.64 6.67 6.89 6.65 6.51 6.63 7.10 -3.76%
P/EPS 17.71 14.05 12.99 18.45 13.61 26.43 9.70 10.54%
EY 5.65 7.12 7.70 5.42 7.35 3.78 10.31 -9.52%
DY 6.60 6.98 7.37 7.51 7.74 7.35 6.92 -0.78%
P/NAPS 0.65 0.78 0.82 0.81 0.75 0.74 0.77 -2.78%

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