[UOAREIT] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[UOAREIT] UOA REITS
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 49.42%
YoY- 3.66%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 59,371 61,652 68,494,283 68,869 66,185 64,805 65,851 -1.71%
PBT 48,015 28,899 34,692 35,776 34,513 35,416 35,996 4.91%
Tax 0 0 0 0 0 0 0 -
NP 48,015 28,899 34,692 35,776 34,513 35,416 35,996 4.91%
-
NP to SH 48,015 28,899 34,692 35,776 34,513 35,416 35,996 4.91%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 11,356 32,753 68,459,591 33,093 31,672 29,389 29,855 -14.87%
-
Net Worth 729,876 706,111 701,205 637,479 634,815 635,660 604,833 3.18%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 24,441 27,359 32,772 33,872 32,645 33,068 32,645 -4.70%
Div Payout % 50.90% 94.67% 94.47% 94.68% 94.59% 93.37% 90.69% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 729,876 706,111 701,205 637,479 634,815 635,660 604,833 3.18%
NOSH 422,871 422,871 422,871 422,871 422,871 422,871 422,871 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 80.87% 46.87% 0.05% 51.95% 52.15% 54.65% 54.66% -
ROE 6.58% 4.09% 4.95% 5.61% 5.44% 5.57% 5.95% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.04 14.58 16,197.41 16.29 15.65 15.32 15.57 -1.70%
EPS 11.35 6.83 8.20 8.46 8.16 8.38 8.51 4.91%
DPS 5.78 6.47 7.75 8.01 7.72 7.82 7.72 -4.70%
NAPS 1.726 1.6698 1.6582 1.5075 1.5012 1.5032 1.4303 3.18%
Adjusted Per Share Value based on latest NOSH - 422,871
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 8.79 9.13 10,138.30 10.19 9.80 9.59 9.75 -1.71%
EPS 7.11 4.28 5.13 5.30 5.11 5.24 5.33 4.91%
DPS 3.62 4.05 4.85 5.01 4.83 4.89 4.83 -4.69%
NAPS 1.0803 1.0452 1.0379 0.9436 0.9396 0.9409 0.8953 3.17%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.42 1.62 1.71 1.58 1.45 1.49 1.42 -
P/RPS 10.11 11.11 0.01 9.70 9.26 9.72 9.12 1.73%
P/EPS 12.51 23.71 20.84 18.68 17.77 17.79 16.68 -4.67%
EY 8.00 4.22 4.80 5.35 5.63 5.62 5.99 4.93%
DY 4.07 3.99 4.53 5.07 5.32 5.25 5.44 -4.71%
P/NAPS 0.82 0.97 1.03 1.05 0.97 0.99 0.99 -3.08%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 21/11/17 22/11/16 23/11/15 20/11/14 19/11/13 01/11/12 -
Price 1.36 1.62 1.69 1.56 1.41 1.47 1.41 -
P/RPS 9.69 11.11 0.01 9.58 9.01 9.59 9.05 1.14%
P/EPS 11.98 23.71 20.60 18.44 17.28 17.55 16.56 -5.25%
EY 8.35 4.22 4.85 5.42 5.79 5.70 6.04 5.54%
DY 4.25 3.99 4.59 5.13 5.48 5.32 5.48 -4.14%
P/NAPS 0.79 0.97 1.02 1.03 0.94 0.98 0.99 -3.68%

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