[UOAREIT] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[UOAREIT] UOA REITS

Announcement Date

20-Jul-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -5.25%

YoY- -59.18%

Quarter Report

UOA REIT - Financial Results 30 June 2017.pdf

Latest QR

Upcoming QR

UOAREIT's Result

UOAREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	75,810	77,659	81,497	84,842	91,872	92,143	87,430	-2.34%
YoY %	-2.38%	-4.71%	-3.94%	-7.65%	-0.29%	5.39%	-	-
Horiz. %	86.71%	88.82%	93.21%	97.04%	105.08%	105.39%	100.00%	-
PBT	38,567	37,546	59,629	40,307	111,334	47,748	45,828	-2.83%
YoY %	2.72%	-37.03%	47.94%	-63.80%	133.17%	4.19%	-	-
Horiz. %	84.16%	81.93%	130.11%	87.95%	242.94%	104.19%	100.00%	-
Tax	-19,904	-1,393	0	4,578	-1,381	1,598	-1,560	52.80%
YoY %	-1,328.86%	0.00%	0.00%	431.50%	-186.42%	202.44%	-	-
Horiz. %	1,275.90%	89.29%	0.00%	-293.46%	88.53%	-102.44%	100.00%	-
NP	18,663	36,153	59,629	44,885	109,953	49,346	44,268	-13.39%
YoY %	-48.38%	-39.37%	32.85%	-59.18%	122.82%	11.47%	-	-
Horiz. %	42.16%	81.67%	134.70%	101.39%	248.38%	111.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,663	36,153	59,629	44,885	109,953	49,346	44,268	-13.39%
YoY %	-48.38%	-39.37%	32.85%	-59.18%	122.82%	11.47%	-	-
Horiz. %	42.16%	81.67%	134.70%	101.39%	248.38%	111.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	51.61%	3.71%	0.00%	-11.36%	1.24%	-3.35%	3.40%	-
YoY %	1,291.11%	0.00%	0.00%	-1,016.13%	137.01%	-198.53%	-	-
Horiz. %	1,517.94%	109.12%	0.00%	-334.12%	36.47%	-98.53%	100.00%	-
Total Cost	57,147	41,506	21,868	39,957	-18,081	42,797	43,162	4.78%
YoY %	37.68%	89.80%	-45.27%	320.99%	-142.25%	-0.85%	-	-
Horiz. %	132.40%	96.16%	50.66%	92.57%	-41.89%	99.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	707,760	726,493	729,834	705,730	700,783	637,014	634,392	1.83%
YoY %	-2.58%	-0.46%	3.42%	0.71%	10.01%	0.41%	-	-
Horiz. %	111.57%	114.52%	115.04%	111.25%	110.47%	100.41%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	37,424	39,453	35,563	39,928	46,177	46,727	45,078	-3.05%
YoY %	-5.14%	10.94%	-10.93%	-13.53%	-1.18%	3.66%	-	-
Horiz. %	83.02%	87.52%	78.89%	88.58%	102.44%	103.66%	100.00%	-
Div Payout %	200.53%	109.13%	59.64%	88.96%	42.00%	94.69%	101.83%	-
YoY %	83.75%	82.98%	-32.96%	111.81%	-55.64%	-7.01%	-	-
Horiz. %	196.93%	107.17%	58.57%	87.36%	41.25%	92.99%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	707,760	726,493	729,834	705,730	700,783	637,014	634,392	1.83%
YoY %	-2.58%	-0.46%	3.42%	0.71%	10.01%	0.41%	-	-
Horiz. %	111.57%	114.52%	115.04%	111.25%	110.47%	100.41%	100.00%	-
NOSH	422,871	422,871	422,871	422,871	422,871	422,871	422,871	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	24.62%	46.55%	73.17%	52.90%	119.68%	53.55%	50.63%	-
YoY %	-47.11%	-36.38%	38.32%	-55.80%	123.49%	5.77%	-	-
Horiz. %	48.63%	91.94%	144.52%	104.48%	236.38%	105.77%	100.00%	-
ROE	2.64%	4.98%	8.17%	6.36%	15.69%	7.75%	6.98%	-
YoY %	-46.99%	-39.05%	28.46%	-59.46%	102.45%	11.03%	-	-
Horiz. %	37.82%	71.35%	117.05%	91.12%	224.79%	111.03%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	17.93	18.36	19.27	20.06	21.73	21.79	20.68	-2.34%
YoY %	-2.34%	-4.72%	-3.94%	-7.69%	-0.28%	5.37%	-	-
Horiz. %	86.70%	88.78%	93.18%	97.00%	105.08%	105.37%	100.00%	-
EPS	4.41	8.55	14.10	10.61	26.00	11.67	10.47	-13.40%
YoY %	-48.42%	-39.36%	32.89%	-59.19%	122.79%	11.46%	-	-
Horiz. %	42.12%	81.66%	134.67%	101.34%	248.33%	111.46%	100.00%	-
DPS	8.85	9.33	8.41	9.44	10.92	11.05	10.66	-3.05%
YoY %	-5.14%	10.94%	-10.91%	-13.55%	-1.18%	3.66%	-	-
Horiz. %	83.02%	87.52%	78.89%	88.56%	102.44%	103.66%	100.00%	-
NAPS	1.6737	1.718	1.7259	1.6689	1.6572	1.5064	1.5002	1.83%
YoY %	-2.58%	-0.46%	3.42%	0.71%	10.01%	0.41%	-	-
Horiz. %	111.57%	114.52%	115.04%	111.25%	110.47%	100.41%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 422,871
RPS	11.22	11.49	12.06	12.56	13.60	13.64	12.94	-2.34%
YoY %	-2.35%	-4.73%	-3.98%	-7.65%	-0.29%	5.41%	-	-
Horiz. %	86.71%	88.79%	93.20%	97.06%	105.10%	105.41%	100.00%	-
EPS	2.76	5.35	8.83	6.64	16.27	7.30	6.55	-13.40%
YoY %	-48.41%	-39.41%	32.98%	-59.19%	122.88%	11.45%	-	-
Horiz. %	42.14%	81.68%	134.81%	101.37%	248.40%	111.45%	100.00%	-
DPS	5.54	5.84	5.26	5.91	6.84	6.92	6.67	-3.04%
YoY %	-5.14%	11.03%	-11.00%	-13.60%	-1.16%	3.75%	-	-
Horiz. %	83.06%	87.56%	78.86%	88.61%	102.55%	103.75%	100.00%	-
NAPS	1.0476	1.0753	1.0803	1.0446	1.0373	0.9429	0.939	1.83%
YoY %	-2.58%	-0.46%	3.42%	0.70%	10.01%	0.42%	-	-
Horiz. %	111.57%	114.52%	115.05%	111.25%	110.47%	100.42%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	1.23	1.31	1.46	1.73	1.64	1.58	1.38	-
P/RPS	6.86	7.13	7.58	8.62	7.55	7.25	6.67	0.46%
YoY %	-3.79%	-5.94%	-12.06%	14.17%	4.14%	8.70%	-	-
Horiz. %	102.85%	106.90%	113.64%	129.24%	113.19%	108.70%	100.00%	-
P/EPS	27.87	15.32	10.35	16.30	6.31	13.54	13.18	13.28%
YoY %	81.92%	48.02%	-36.50%	158.32%	-53.40%	2.73%	-	-
Horiz. %	211.46%	116.24%	78.53%	123.67%	47.88%	102.73%	100.00%	-
EY	3.59	6.53	9.66	6.14	15.85	7.39	7.59	-11.72%
YoY %	-45.02%	-32.40%	57.33%	-61.26%	114.48%	-2.64%	-	-
Horiz. %	47.30%	86.03%	127.27%	80.90%	208.83%	97.36%	100.00%	-
DY	7.20	7.12	5.76	5.46	6.66	6.99	7.72	-1.15%
YoY %	1.12%	23.61%	5.49%	-18.02%	-4.72%	-9.46%	-	-
Horiz. %	93.26%	92.23%	74.61%	70.73%	86.27%	90.54%	100.00%	-
P/NAPS	0.73	0.76	0.85	1.04	0.99	1.05	0.92	-3.77%
YoY %	-3.95%	-10.59%	-18.27%	5.05%	-5.71%	14.13%	-	-
Horiz. %	79.35%	82.61%	92.39%	113.04%	107.61%	114.13%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	22/07/20	23/07/19	30/07/18	20/07/17	20/07/16	21/07/15	16/07/14	-
Price	1.25	1.33	1.47	1.75	1.69	1.62	1.39	-
P/RPS	6.97	7.24	7.63	8.72	7.78	7.43	6.72	0.61%
YoY %	-3.73%	-5.11%	-12.50%	12.08%	4.71%	10.57%	-	-
Horiz. %	103.72%	107.74%	113.54%	129.76%	115.77%	110.57%	100.00%	-
P/EPS	28.32	15.56	10.42	16.49	6.50	13.88	13.28	13.43%
YoY %	82.01%	49.33%	-36.81%	153.69%	-53.17%	4.52%	-	-
Horiz. %	213.25%	117.17%	78.46%	124.17%	48.95%	104.52%	100.00%	-
EY	3.53	6.43	9.59	6.07	15.39	7.20	7.53	-11.85%
YoY %	-45.10%	-32.95%	57.99%	-60.56%	113.75%	-4.38%	-	-
Horiz. %	46.88%	85.39%	127.36%	80.61%	204.38%	95.62%	100.00%	-
DY	7.08	7.02	5.72	5.39	6.46	6.82	7.67	-1.32%
YoY %	0.85%	22.73%	6.12%	-16.56%	-5.28%	-11.08%	-	-
Horiz. %	92.31%	91.53%	74.58%	70.27%	84.22%	88.92%	100.00%	-
P/NAPS	0.75	0.77	0.85	1.05	1.02	1.08	0.93	-3.51%
YoY %	-2.60%	-9.41%	-19.05%	2.94%	-5.56%	16.13%	-	-
Horiz. %	80.65%	82.80%	91.40%	112.90%	109.68%	116.13%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos