[UOAREIT] YoY Quarter Result on 30-Jun-2016 [#2]

Announcement Date
20-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -6.19%
YoY- -3.65%
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 19,590 20,473 20,528 23,073 23,151 22,131 21,226 -1.32%
PBT 9,925 8,775 8,927 11,413 11,845 11,538 11,113 -1.86%
Tax -1,255 0 0 0 0 0 0 -
NP 8,670 8,775 8,927 11,413 11,845 11,538 11,113 -4.05%
-
NP to SH 8,670 8,775 8,927 11,413 11,845 11,538 11,113 -4.05%
-
Tax Rate 12.64% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 10,920 11,698 11,601 11,660 11,306 10,593 10,113 1.28%
-
Net Worth 726,493 729,834 705,730 700,783 637,014 634,392 635,195 2.26%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 8,584 8,499 8,668 11,036 11,375 11,121 10,698 -3.60%
Div Payout % 99.01% 96.86% 97.11% 96.71% 96.03% 96.39% 96.27% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 726,493 729,834 705,730 700,783 637,014 634,392 635,195 2.26%
NOSH 422,871 422,871 422,871 422,871 422,871 422,871 422,871 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 44.26% 42.86% 43.49% 49.46% 51.16% 52.14% 52.36% -
ROE 1.19% 1.20% 1.26% 1.63% 1.86% 1.82% 1.75% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 4.63 4.84 4.85 5.46 5.47 5.23 5.02 -1.33%
EPS 2.05 2.08 2.11 2.70 2.80 2.73 2.63 -4.06%
DPS 2.03 2.01 2.05 2.61 2.69 2.63 2.53 -3.60%
NAPS 1.718 1.7259 1.6689 1.6572 1.5064 1.5002 1.5021 2.26%
Adjusted Per Share Value based on latest NOSH - 422,871
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 2.90 3.03 3.04 3.42 3.43 3.28 3.14 -1.31%
EPS 1.28 1.30 1.32 1.69 1.75 1.71 1.64 -4.04%
DPS 1.27 1.26 1.28 1.63 1.68 1.65 1.58 -3.57%
NAPS 1.0753 1.0803 1.0446 1.0373 0.9429 0.939 0.9402 2.26%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.31 1.46 1.73 1.64 1.58 1.38 1.53 -
P/RPS 28.28 30.16 35.64 30.06 28.86 26.37 30.48 -1.24%
P/EPS 63.89 70.36 81.95 60.76 56.41 50.58 58.22 1.56%
EY 1.57 1.42 1.22 1.65 1.77 1.98 1.72 -1.50%
DY 1.55 1.38 1.18 1.59 1.70 1.91 1.65 -1.03%
P/NAPS 0.76 0.85 1.04 0.99 1.05 0.92 1.02 -4.78%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/07/19 30/07/18 20/07/17 20/07/16 21/07/15 16/07/14 16/07/13 -
Price 1.33 1.47 1.75 1.69 1.62 1.39 1.54 -
P/RPS 28.71 30.36 36.05 30.97 29.59 26.56 30.68 -1.09%
P/EPS 64.87 70.84 82.90 62.62 57.83 50.94 58.60 1.70%
EY 1.54 1.41 1.21 1.60 1.73 1.96 1.71 -1.72%
DY 1.53 1.37 1.17 1.54 1.66 1.89 1.64 -1.14%
P/NAPS 0.77 0.85 1.05 1.02 1.08 0.93 1.03 -4.73%

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