[UOAREIT] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[UOAREIT] UOA REITS
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -67.33%
YoY- 17.06%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 22,798 22,784 22,048 21,961 21,141 19,095 10,715 13.39%
PBT 12,166 12,099 12,176 13,108 11,198 11,646 6,716 10.39%
Tax 0 0 0 0 0 0 0 -
NP 12,166 12,099 12,176 13,108 11,198 11,646 6,716 10.39%
-
NP to SH 12,166 12,099 12,176 13,108 11,198 11,646 6,716 10.39%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 10,632 10,685 9,872 8,853 9,943 7,449 3,999 17.68%
-
Net Worth 700,402 636,548 633,969 634,772 601,957 457,081 366,231 11.40%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 11,036 11,121 11,163 11,628 10,740 7,892 6,396 9.50%
Div Payout % 90.72% 91.92% 91.69% 88.72% 95.92% 67.77% 95.24% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 700,402 636,548 633,969 634,772 601,957 457,081 366,231 11.40%
NOSH 422,871 422,871 422,871 422,871 422,871 320,826 246,007 9.43%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 53.36% 53.10% 55.22% 59.69% 52.97% 60.99% 62.68% -
ROE 1.74% 1.90% 1.92% 2.06% 1.86% 2.55% 1.83% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.39 5.39 5.21 5.19 5.00 5.95 4.36 3.59%
EPS 2.88 2.86 2.88 3.10 2.65 3.63 2.73 0.89%
DPS 2.61 2.63 2.64 2.75 2.54 2.46 2.60 0.06%
NAPS 1.6563 1.5053 1.4992 1.5011 1.4235 1.4247 1.4887 1.79%
Adjusted Per Share Value based on latest NOSH - 422,871
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.37 3.37 3.26 3.25 3.13 2.83 1.59 13.32%
EPS 1.80 1.79 1.80 1.94 1.66 1.72 0.99 10.46%
DPS 1.63 1.65 1.65 1.72 1.59 1.17 0.95 9.40%
NAPS 1.0367 0.9422 0.9384 0.9396 0.891 0.6766 0.5421 11.40%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.61 1.60 1.40 1.39 1.37 1.35 1.34 -
P/RPS 29.86 29.70 26.85 26.77 27.40 22.68 30.77 -0.49%
P/EPS 55.96 55.92 48.62 44.84 51.74 37.19 49.08 2.20%
EY 1.79 1.79 2.06 2.23 1.93 2.69 2.04 -2.15%
DY 1.62 1.64 1.89 1.98 1.85 1.82 1.94 -2.95%
P/NAPS 0.97 1.06 0.93 0.93 0.96 0.95 0.90 1.25%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 25/05/15 22/05/14 23/05/13 03/05/12 10/05/11 31/05/10 -
Price 1.64 1.61 1.40 1.53 1.36 1.40 1.43 -
P/RPS 30.42 29.88 26.85 29.46 27.20 23.52 32.83 -1.26%
P/EPS 57.00 56.27 48.62 49.36 51.36 38.57 52.38 1.41%
EY 1.75 1.78 2.06 2.03 1.95 2.59 1.91 -1.44%
DY 1.59 1.63 1.89 1.80 1.87 1.76 1.82 -2.22%
P/NAPS 0.99 1.07 0.93 1.02 0.96 0.98 0.96 0.51%

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