[UOAREIT] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[UOAREIT] UOA REITS
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 235.93%
YoY- 221.12%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 118,384 79,644 78,456 78,628 81,816 91,192 91,136 4.45%
PBT 64,916 43,976 42,228 127,240 39,624 48,664 48,396 5.01%
Tax -224 -96 -100 0 0 0 0 -
NP 64,692 43,880 42,128 127,240 39,624 48,664 48,396 4.95%
-
NP to SH 64,692 43,880 42,128 127,240 39,624 48,664 48,396 4.95%
-
Tax Rate 0.35% 0.22% 0.24% 0.00% 0.00% 0.00% 0.00% -
Total Cost 53,692 35,764 36,328 -48,612 42,192 42,528 42,740 3.87%
-
Net Worth 981,510 707,506 726,451 729,538 705,476 700,402 636,548 7.47%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 37,381 34,337 36,028 44,147 44,486 -
Div Payout % - - 88.73% 26.99% 90.93% 90.72% 91.92% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 981,510 707,506 726,451 729,538 705,476 700,402 636,548 7.47%
NOSH 675,599 422,871 422,871 422,871 422,871 422,871 422,871 8.11%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 54.65% 55.10% 53.70% 161.83% 48.43% 53.36% 53.10% -
ROE 6.59% 6.20% 5.80% 17.44% 5.62% 6.95% 7.60% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 17.52 18.83 18.55 18.59 19.35 21.56 21.55 -3.38%
EPS 9.56 10.36 9.96 30.08 9.36 11.52 11.44 -2.94%
DPS 0.00 0.00 8.84 8.12 8.52 10.44 10.52 -
NAPS 1.4528 1.6731 1.7179 1.7252 1.6683 1.6563 1.5053 -0.58%
Adjusted Per Share Value based on latest NOSH - 422,871
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 17.52 11.79 11.61 11.64 12.11 13.50 13.49 4.44%
EPS 9.56 6.49 6.24 18.83 5.87 7.20 7.16 4.93%
DPS 0.00 0.00 5.53 5.08 5.33 6.53 6.58 -
NAPS 1.4528 1.0472 1.0753 1.0798 1.0442 1.0367 0.9422 7.47%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.11 1.14 1.40 1.48 1.76 1.61 1.60 -
P/RPS 6.33 6.05 7.55 7.96 9.10 7.47 7.42 -2.61%
P/EPS 11.59 10.99 14.05 4.92 18.78 13.99 13.98 -3.07%
EY 8.63 9.10 7.12 20.33 5.32 7.15 7.15 3.18%
DY 0.00 0.00 6.31 5.49 4.84 6.48 6.58 -
P/NAPS 0.76 0.68 0.81 0.86 1.05 0.97 1.06 -5.38%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 20/05/21 29/06/20 23/05/19 22/05/18 24/05/17 24/05/16 25/05/15 -
Price 1.09 1.22 1.39 1.41 1.76 1.64 1.61 -
P/RPS 6.22 6.48 7.49 7.58 9.10 7.60 7.47 -3.00%
P/EPS 11.38 11.76 13.95 4.69 18.78 14.25 14.07 -3.47%
EY 8.78 8.51 7.17 21.34 5.32 7.02 7.11 3.57%
DY 0.00 0.00 6.36 5.76 4.84 6.37 6.53 -
P/NAPS 0.75 0.73 0.81 0.82 1.05 0.99 1.07 -5.74%

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