[UOAREIT] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[UOAREIT] UOA REITS
Announcement Date
20-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 42.31%
YoY- 9.7%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 82,350 89,731 91,935 90,387 86,438 87,343 79,742 0.53%
PBT 37,877 45,054 111,699 47,518 46,335 79,356 41,873 -1.65%
Tax 0 4,578 -1,382 1,598 -1,560 -3,234 0 -
NP 37,877 49,632 110,317 49,116 44,775 76,122 41,873 -1.65%
-
NP to SH 37,877 49,632 110,317 49,116 44,775 76,122 41,873 -1.65%
-
Tax Rate 0.00% -10.16% 1.24% -3.36% 3.37% 4.08% 0.00% -
Total Cost 44,473 40,099 -18,382 41,271 41,663 11,221 37,869 2.71%
-
Net Worth 706,322 704,402 699,260 635,576 632,954 633,292 565,623 3.76%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 36,155 44,305 46,600 46,515 45,120 44,316 39,089 -1.29%
Div Payout % 95.46% 89.27% 42.24% 94.71% 100.77% 58.22% 93.35% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 706,322 704,402 699,260 635,576 632,954 633,292 565,623 3.76%
NOSH 422,871 422,871 422,871 422,871 422,871 422,871 397,654 1.02%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 46.00% 55.31% 119.99% 54.34% 51.80% 87.15% 52.51% -
ROE 5.36% 7.05% 15.78% 7.73% 7.07% 12.02% 7.40% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 19.47 21.23 21.74 21.37 20.44 20.65 20.05 -0.48%
EPS 8.96 11.74 26.09 11.61 10.59 18.00 10.53 -2.65%
DPS 8.55 10.48 11.02 11.00 10.67 10.48 9.83 -2.29%
NAPS 1.6703 1.6662 1.6536 1.503 1.4968 1.4976 1.4224 2.71%
Adjusted Per Share Value based on latest NOSH - 422,871
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 12.19 13.28 13.61 13.38 12.79 12.93 11.80 0.54%
EPS 5.61 7.35 16.33 7.27 6.63 11.27 6.20 -1.65%
DPS 5.35 6.56 6.90 6.89 6.68 6.56 5.79 -1.30%
NAPS 1.0455 1.0426 1.035 0.9408 0.9369 0.9374 0.8372 3.76%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.62 1.76 1.60 1.43 1.45 1.37 1.40 -
P/RPS 8.32 8.29 7.36 6.69 7.09 6.63 6.98 2.96%
P/EPS 18.09 14.99 6.13 12.31 13.69 7.61 13.30 5.25%
EY 5.53 6.67 16.30 8.12 7.30 13.14 7.52 -4.98%
DY 5.28 5.95 6.89 7.69 7.36 7.65 7.02 -4.63%
P/NAPS 0.97 1.06 0.97 0.95 0.97 0.91 0.98 -0.17%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 24/01/18 19/01/17 20/01/16 20/01/15 20/01/14 15/01/13 13/01/12 -
Price 1.61 1.83 1.59 1.44 1.45 1.41 1.39 -
P/RPS 8.27 8.62 7.31 6.74 7.09 6.83 6.93 2.98%
P/EPS 17.97 15.59 6.09 12.40 13.69 7.83 13.20 5.27%
EY 5.56 6.42 16.41 8.07 7.30 12.77 7.58 -5.02%
DY 5.31 5.73 6.93 7.64 7.36 7.43 7.07 -4.65%
P/NAPS 0.96 1.10 0.96 0.96 0.97 0.94 0.98 -0.34%

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