[UOAREIT] YoY 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- 35.23%
YoY- 56.03%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 20,697 21,237 23,066 24,202 21,633 21,492 20,370 0.26%
PBT 8,978 10,362 75,923 13,005 10,919 43,360 9,643 -1.18%
Tax 0 0 -1,381 1,598 -1,560 -3,235 0 -
NP 8,978 10,362 74,542 14,603 9,359 40,125 9,643 -1.18%
-
NP to SH 8,978 14,940 74,542 14,603 9,359 40,125 9,643 -1.18%
-
Tax Rate 0.00% 0.00% 1.82% -12.29% 14.29% 7.46% 0.00% -
Total Cost 11,719 10,875 -51,476 9,599 12,274 -18,633 10,727 1.48%
-
Net Worth 706,322 704,588 699,260 635,576 632,954 633,292 601,587 2.70%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 8,795 11,544 12,728 13,870 12,051 11,671 11,419 -4.25%
Div Payout % 97.97% 77.27% 17.08% 94.98% 128.77% 29.09% 118.42% -
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 706,322 704,588 699,260 635,576 632,954 633,292 601,587 2.70%
NOSH 422,871 422,871 422,871 422,871 422,871 422,871 422,938 -0.00%
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 43.38% 48.79% 323.17% 60.34% 43.26% 186.70% 47.34% -
ROE 1.27% 2.12% 10.66% 2.30% 1.48% 6.34% 1.60% -
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 4.89 5.02 5.45 5.72 5.12 5.08 4.82 0.24%
EPS 2.12 3.53 17.63 3.45 2.21 9.49 2.28 -1.20%
DPS 2.08 2.73 3.01 3.28 2.85 2.76 2.70 -4.25%
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 3.06 3.14 3.41 3.58 3.20 3.18 3.02 0.21%
EPS 1.33 2.21 11.03 2.16 1.39 5.94 1.43 -1.19%
DPS 1.30 1.71 1.88 2.05 1.78 1.73 1.69 -4.27%
NAPS 1.0455 1.0429 1.035 0.9408 0.9369 0.9374 0.8905 2.70%
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 33.10 35.05 29.33 24.99 28.34 26.96 29.07 2.18%
P/EPS 76.30 49.82 9.08 41.41 65.52 14.44 61.40 3.68%
EY 1.31 2.01 11.02 2.41 1.53 6.93 1.63 -3.57%
DY 1.28 1.55 1.88 2.29 1.97 2.01 1.93 -6.60%
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 32.89 36.44 29.15 25.16 28.34 27.74 28.86 2.20%
P/EPS 75.83 51.80 9.02 41.70 65.52 14.86 60.96 3.70%
EY 1.32 1.93 11.09 2.40 1.53 6.73 1.64 -3.54%
DY 1.29 1.49 1.89 2.28 1.97 1.96 1.94 -6.56%
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