[UOAREIT] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[UOAREIT] UOA REITS
Announcement Date
24-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -10.81%
YoY- -39.91%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 18,176 19,837 19,214 20,697 21,237 23,066 24,202 -4.65%
PBT 11,183 9,986 9,635 8,978 10,362 75,923 13,005 -2.48%
Tax -3,630 -19,799 -113 0 0 -1,381 1,598 -
NP 7,553 -9,813 9,522 8,978 10,362 74,542 14,603 -10.39%
-
NP to SH 7,553 -9,813 9,522 8,978 14,940 74,542 14,603 -10.39%
-
Tax Rate 32.46% 198.27% 1.17% 0.00% 0.00% 1.82% -12.29% -
Total Cost 10,623 29,650 9,692 11,719 10,875 -51,476 9,599 1.70%
-
Net Worth 629,530 706,534 725,225 706,322 704,588 699,260 635,576 -0.15%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 19,350 9,726 14,166 8,795 11,544 12,728 13,870 5.70%
Div Payout % 256.19% 0.00% 148.77% 97.97% 77.27% 17.08% 94.98% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 629,530 706,534 725,225 706,322 704,588 699,260 635,576 -0.15%
NOSH 675,599 422,871 422,871 422,871 422,871 422,871 422,871 8.11%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 41.55% -49.47% 49.56% 43.38% 48.79% 323.17% 60.34% -
ROE 1.20% -1.39% 1.31% 1.27% 2.12% 10.66% 2.30% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.19 4.69 4.54 4.89 5.02 5.45 5.72 -5.05%
EPS 1.74 -2.32 2.25 2.12 3.53 17.63 3.45 -10.77%
DPS 4.46 2.30 3.35 2.08 2.73 3.01 3.28 5.25%
NAPS 1.451 1.6708 1.715 1.6703 1.6662 1.6536 1.503 -0.58%
Adjusted Per Share Value based on latest NOSH - 422,871
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.69 2.94 2.84 3.06 3.14 3.41 3.58 -4.64%
EPS 1.12 -1.45 1.41 1.33 2.21 11.03 2.16 -10.35%
DPS 2.86 1.44 2.10 1.30 1.71 1.88 2.05 5.70%
NAPS 0.9318 1.0458 1.0735 1.0455 1.0429 1.035 0.9408 -0.15%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.13 1.23 1.31 1.62 1.76 1.60 1.43 -
P/RPS 26.97 26.22 28.83 33.10 35.05 29.33 24.99 1.27%
P/EPS 64.91 -53.00 58.18 76.30 49.82 9.08 41.41 7.77%
EY 1.54 -1.89 1.72 1.31 2.01 11.02 2.41 -7.18%
DY 3.95 1.87 2.56 1.28 1.55 1.88 2.29 9.50%
P/NAPS 0.78 0.74 0.76 0.97 1.06 0.97 0.95 -3.22%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 21/01/21 22/01/20 22/01/19 24/01/18 19/01/17 20/01/16 20/01/15 -
Price 1.09 1.24 1.32 1.61 1.83 1.59 1.44 -
P/RPS 26.02 26.43 29.05 32.89 36.44 29.15 25.16 0.56%
P/EPS 62.61 -53.44 58.62 75.83 51.80 9.02 41.70 7.00%
EY 1.60 -1.87 1.71 1.32 1.93 11.09 2.40 -6.52%
DY 4.09 1.85 2.54 1.29 1.49 1.89 2.28 10.21%
P/NAPS 0.75 0.74 0.77 0.96 1.10 0.96 0.96 -4.02%

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