[UOAREIT] YoY Quarter Result on 30-Jun-2018 [#2]

Announcement Date
30-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -72.41%
YoY- -1.7%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 29,080 16,071 19,590 20,473 20,528 23,073 23,151 3.86%
PBT 14,952 7,068 9,925 8,775 8,927 11,413 11,845 3.95%
Tax -25 -10 -1,255 0 0 0 0 -
NP 14,927 7,058 8,670 8,775 8,927 11,413 11,845 3.92%
-
NP to SH 14,927 7,058 8,670 8,775 8,927 11,413 11,845 3.92%
-
Tax Rate 0.17% 0.14% 12.64% 0.00% 0.00% 0.00% 0.00% -
Total Cost 14,153 9,013 10,920 11,698 11,601 11,660 11,306 3.81%
-
Net Worth 982,050 707,760 726,493 729,834 705,730 700,783 637,014 7.47%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 29,185 16,830 8,584 8,499 8,668 11,036 11,375 16.98%
Div Payout % 195.52% 238.46% 99.01% 96.86% 97.11% 96.71% 96.03% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 982,050 707,760 726,493 729,834 705,730 700,783 637,014 7.47%
NOSH 675,599 422,871 422,871 422,871 422,871 422,871 422,871 8.11%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 51.33% 43.92% 44.26% 42.86% 43.49% 49.46% 51.16% -
ROE 1.52% 1.00% 1.19% 1.20% 1.26% 1.63% 1.86% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 4.30 3.80 4.63 4.84 4.85 5.46 5.47 -3.92%
EPS 2.21 1.67 2.05 2.08 2.11 2.70 2.80 -3.86%
DPS 4.32 3.98 2.03 2.01 2.05 2.61 2.69 8.20%
NAPS 1.4536 1.6737 1.718 1.7259 1.6689 1.6572 1.5064 -0.59%
Adjusted Per Share Value based on latest NOSH - 422,871
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 4.30 2.38 2.90 3.03 3.04 3.42 3.43 3.83%
EPS 2.21 1.04 1.28 1.30 1.32 1.69 1.75 3.96%
DPS 4.32 2.49 1.27 1.26 1.28 1.63 1.68 17.03%
NAPS 1.4536 1.0476 1.0753 1.0803 1.0446 1.0373 0.9429 7.47%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.13 1.23 1.31 1.46 1.73 1.64 1.58 -
P/RPS 26.25 32.36 28.28 30.16 35.64 30.06 28.86 -1.56%
P/EPS 51.14 73.69 63.89 70.36 81.95 60.76 56.41 -1.61%
EY 1.96 1.36 1.57 1.42 1.22 1.65 1.77 1.71%
DY 3.82 3.24 1.55 1.38 1.18 1.59 1.70 14.43%
P/NAPS 0.78 0.73 0.76 0.85 1.04 0.99 1.05 -4.82%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 22/07/21 22/07/20 23/07/19 30/07/18 20/07/17 20/07/16 21/07/15 -
Price 1.14 1.25 1.33 1.47 1.75 1.69 1.62 -
P/RPS 26.48 32.89 28.71 30.36 36.05 30.97 29.59 -1.83%
P/EPS 51.60 74.89 64.87 70.84 82.90 62.62 57.83 -1.88%
EY 1.94 1.34 1.54 1.41 1.21 1.60 1.73 1.92%
DY 3.79 3.18 1.53 1.37 1.17 1.54 1.66 14.73%
P/NAPS 0.78 0.75 0.77 0.85 1.05 1.02 1.08 -5.27%

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