[UOAREIT] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[UOAREIT] UOA REITS
Announcement Date
22-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 0.95%
YoY- 51.9%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 116,884 72,692 79,032 78,585 82,349 89,731 91,936 4.07%
PBT 40,043 38,436 40,987 57,649 37,877 45,053 111,699 -15.70%
Tax 2,061 -3,685 -21,150 -113 0 0 -1,381 -
NP 42,104 34,751 19,837 57,536 37,877 45,053 110,318 -14.81%
-
NP to SH 42,104 34,751 19,837 57,536 37,877 49,631 110,318 -14.81%
-
Tax Rate -5.15% 9.59% 51.60% 0.20% 0.00% 0.00% 1.24% -
Total Cost 74,780 37,941 59,195 21,049 44,472 44,678 -18,382 -
-
Net Worth 963,809 629,530 706,534 725,225 706,322 704,588 699,260 5.48%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 58,371 36,180 38,523 38,608 36,155 44,316 46,600 3.82%
Div Payout % 138.64% 104.11% 194.20% 67.10% 95.46% 89.29% 42.24% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 963,809 629,530 706,534 725,225 706,322 704,588 699,260 5.48%
NOSH 675,599 675,599 422,871 422,871 422,871 422,871 422,871 8.11%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 36.02% 47.81% 25.10% 73.21% 46.00% 50.21% 119.99% -
ROE 4.37% 5.52% 2.81% 7.93% 5.36% 7.04% 15.78% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 17.30 16.75 18.69 18.58 19.47 21.22 21.74 -3.73%
EPS 6.23 8.01 4.69 13.61 8.96 11.74 26.09 -21.21%
DPS 8.64 8.34 9.11 9.13 8.55 10.48 11.02 -3.97%
NAPS 1.4266 1.451 1.6708 1.715 1.6703 1.6662 1.6536 -2.42%
Adjusted Per Share Value based on latest NOSH - 422,871
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 17.30 10.76 11.70 11.63 12.19 13.28 13.61 4.07%
EPS 6.23 5.14 2.94 8.52 5.61 7.35 16.33 -14.82%
DPS 8.64 5.36 5.70 5.71 5.35 6.56 6.90 3.81%
NAPS 1.4266 0.9318 1.0458 1.0735 1.0455 1.0429 1.035 5.48%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.15 1.13 1.23 1.31 1.62 1.76 1.60 -
P/RPS 6.65 6.74 6.58 7.05 8.32 8.29 7.36 -1.67%
P/EPS 18.45 14.11 26.22 9.63 18.09 15.00 6.13 20.13%
EY 5.42 7.09 3.81 10.39 5.53 6.67 16.30 -16.75%
DY 7.51 7.38 7.41 6.97 5.28 5.95 6.89 1.44%
P/NAPS 0.81 0.78 0.74 0.76 0.97 1.06 0.97 -2.95%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 20/01/22 21/01/21 22/01/20 22/01/19 24/01/18 19/01/17 20/01/16 -
Price 1.15 1.09 1.24 1.32 1.61 1.83 1.59 -
P/RPS 6.65 6.51 6.63 7.10 8.27 8.62 7.31 -1.56%
P/EPS 18.45 13.61 26.43 9.70 17.97 15.59 6.09 20.26%
EY 5.42 7.35 3.78 10.31 5.56 6.41 16.41 -16.84%
DY 7.51 7.65 7.35 6.92 5.31 5.73 6.93 1.34%
P/NAPS 0.81 0.75 0.74 0.77 0.96 1.10 0.96 -2.78%

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