[UOAREIT] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[UOAREIT] UOA REITS
Announcement Date
16-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -4.45%
YoY- 64.5%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 91,872 92,143 87,430 84,980 85,910 60,685 43,392 13.30%
PBT 111,334 47,748 45,828 77,797 45,326 34,122 56,267 12.03%
Tax -1,381 1,598 -1,560 -3,235 0 5,548 -5,548 -20.67%
NP 109,953 49,346 44,268 74,562 45,326 39,670 50,719 13.75%
-
NP to SH 109,953 49,346 44,268 74,562 45,326 39,670 50,719 13.75%
-
Tax Rate 1.24% -3.35% 3.40% 4.16% 0.00% -16.26% 9.86% -
Total Cost -18,081 42,797 43,162 10,418 40,584 21,015 -7,327 16.23%
-
Net Worth 700,783 637,014 634,392 635,195 603,903 601,907 366,884 11.37%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 46,177 46,727 45,078 43,259 44,282 30,107 26,642 9.59%
Div Payout % 42.00% 94.69% 101.83% 58.02% 97.70% 75.89% 52.53% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 700,783 637,014 634,392 635,195 603,903 601,907 366,884 11.37%
NOSH 422,871 422,871 422,871 422,871 422,871 422,213 246,231 9.42%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 119.68% 53.55% 50.63% 87.74% 52.76% 65.37% 116.89% -
ROE 15.69% 7.75% 6.98% 11.74% 7.51% 6.59% 13.82% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 21.73 21.79 20.68 20.10 20.32 14.37 17.62 3.55%
EPS 26.00 11.67 10.47 17.63 10.72 9.40 20.60 3.95%
DPS 10.92 11.05 10.66 10.23 10.47 7.13 10.83 0.13%
NAPS 1.6572 1.5064 1.5002 1.5021 1.4281 1.4256 1.49 1.78%
Adjusted Per Share Value based on latest NOSH - 422,871
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.60 13.64 12.94 12.58 12.72 8.98 6.42 13.31%
EPS 16.27 7.30 6.55 11.04 6.71 5.87 7.51 13.73%
DPS 6.84 6.92 6.67 6.40 6.55 4.46 3.94 9.62%
NAPS 1.0373 0.9429 0.939 0.9402 0.8939 0.8909 0.5431 11.37%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.64 1.58 1.38 1.53 1.37 1.41 1.41 -
P/RPS 7.55 7.25 6.67 7.61 6.74 9.81 8.00 -0.95%
P/EPS 6.31 13.54 13.18 8.68 12.78 15.01 6.85 -1.35%
EY 15.85 7.39 7.59 11.52 7.82 6.66 14.61 1.36%
DY 6.66 6.99 7.72 6.69 7.64 5.06 7.68 -2.34%
P/NAPS 0.99 1.05 0.92 1.02 0.96 0.99 0.95 0.68%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 20/07/16 21/07/15 16/07/14 16/07/13 16/07/12 15/07/11 22/07/10 -
Price 1.69 1.62 1.39 1.54 1.40 1.43 1.43 -
P/RPS 7.78 7.43 6.72 7.66 6.89 9.95 8.11 -0.68%
P/EPS 6.50 13.88 13.28 8.73 13.06 15.22 6.94 -1.08%
EY 15.39 7.20 7.53 11.45 7.66 6.57 14.40 1.11%
DY 6.46 6.82 7.67 6.64 7.48 4.99 7.57 -2.60%
P/NAPS 1.02 1.08 0.93 1.03 0.98 1.00 0.96 1.01%

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