[UOAREIT] YoY TTM 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- 2.51%
YoY- 88.37%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 91,950 91,123 86,525 88,163 81,787 51,184 43,887 13.10%
PBT 111,766 47,441 45,403 81,267 41,425 30,039 57,223 11.79%
Tax -1,381 1,598 -1,560 -3,235 0 5,548 -5,548 -20.67%
NP 110,385 49,039 43,843 78,032 41,425 35,587 51,675 13.47%
-
NP to SH 110,385 49,039 43,843 78,032 41,425 35,587 51,675 13.47%
-
Tax Rate 1.24% -3.37% 3.44% 3.98% 0.00% -18.47% 9.70% -
Total Cost -18,435 42,084 42,682 10,131 40,362 15,597 -7,788 15.42%
-
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 46,515 46,473 44,655 45,204 41,898 26,126 27,549 9.11%
Div Payout % 42.14% 94.77% 101.85% 57.93% 101.14% 73.41% 53.31% -
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 120.05% 53.82% 50.67% 88.51% 50.65% 69.53% 117.75% -
ROE 15.76% 7.70% 6.92% 12.29% 6.88% 7.79% 14.11% -
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 21.74 21.55 20.46 20.85 19.34 15.95 17.84 3.34%
EPS 26.10 11.60 10.37 18.45 9.80 11.09 21.01 3.67%
DPS 11.00 10.99 10.56 10.69 9.91 8.14 11.20 -0.29%
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 13.61 13.49 12.81 13.05 12.11 7.58 6.50 13.09%
EPS 16.34 7.26 6.49 11.55 6.13 5.27 7.65 13.47%
DPS 6.89 6.88 6.61 6.69 6.20 3.87 4.08 9.11%
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 7.40 7.43 6.84 6.67 7.08 8.46 7.51 -0.24%
P/EPS 6.17 13.80 13.50 7.53 13.99 12.17 6.38 -0.55%
EY 16.21 7.25 7.41 13.28 7.15 8.22 15.68 0.55%
DY 6.83 6.87 7.54 7.69 7.23 6.03 8.36 -3.30%
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 7.54 7.47 6.84 7.34 7.03 8.78 8.02 -1.02%
P/EPS 6.28 13.88 13.50 8.29 13.88 12.62 6.81 -1.34%
EY 15.92 7.20 7.41 12.06 7.20 7.92 14.69 1.34%
DY 6.71 6.83 7.54 6.99 7.29 5.82 7.83 -2.53%
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