[SUNREIT] QoQ Annualized Quarter Result on 30-Jun-2019 [#4]

Announcement Date
08-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 39.07%
YoY- -9.66%
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 602,600 622,300 621,408 580,299 579,653 566,482 574,964 3.17%
PBT 295,585 312,052 315,296 394,318 287,017 278,908 292,036 0.80%
Tax 0 0 0 -7,945 -9,193 0 0 -
NP 295,585 312,052 315,296 386,373 277,824 278,908 292,036 0.80%
-
NP to SH 295,585 312,052 315,296 386,373 277,824 278,908 292,036 0.80%
-
Tax Rate 0.00% 0.00% 0.00% 2.01% 3.20% 0.00% 0.00% -
Total Cost 307,014 310,248 306,112 193,926 301,829 287,574 282,928 5.59%
-
Net Worth 4,389,638 4,389,344 4,388,460 4,389,638 4,283,321 4,290,389 4,290,095 1.53%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 194,375 291,562 294,507 282,432 287,046 278,604 292,151 -23.76%
Div Payout % 65.76% 93.43% 93.41% 73.10% 103.32% 99.89% 100.04% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 4,389,638 4,389,344 4,388,460 4,389,638 4,283,321 4,290,389 4,290,095 1.53%
NOSH 2,945,078 2,945,078 2,945,078 2,945,078 2,945,078 2,945,078 2,945,078 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 49.05% 50.14% 50.74% 66.58% 47.93% 49.24% 50.79% -
ROE 6.73% 7.11% 7.18% 8.80% 6.49% 6.50% 6.81% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 20.46 21.13 21.10 19.70 19.68 19.23 19.52 3.18%
EPS 9.35 9.90 10.00 12.98 9.43 9.46 9.92 -3.86%
DPS 6.60 9.90 10.00 9.59 9.75 9.46 9.92 -23.76%
NAPS 1.4905 1.4904 1.4901 1.4905 1.4544 1.4568 1.4567 1.53%
Adjusted Per Share Value based on latest NOSH - 2,945,078
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 17.60 18.17 18.14 16.94 16.93 16.54 16.79 3.18%
EPS 8.63 9.11 9.21 11.28 8.11 8.14 8.53 0.77%
DPS 5.68 8.51 8.60 8.25 8.38 8.13 8.53 -23.72%
NAPS 1.2817 1.2816 1.2814 1.2817 1.2507 1.2527 1.2527 1.53%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.59 1.82 1.92 1.87 1.80 1.73 1.69 -
P/RPS 7.77 8.61 9.10 9.49 9.15 8.99 8.66 -6.96%
P/EPS 15.84 17.18 17.93 14.25 19.08 18.27 17.04 -4.74%
EY 6.31 5.82 5.58 7.02 5.24 5.47 5.87 4.93%
DY 4.15 5.44 5.21 5.13 5.41 5.47 5.87 -20.62%
P/NAPS 1.07 1.22 1.29 1.25 1.24 1.19 1.16 -5.23%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 19/05/20 13/02/20 05/11/19 08/08/19 02/05/19 14/02/19 01/11/18 -
Price 1.59 1.88 1.83 1.89 1.87 1.74 1.69 -
P/RPS 7.77 8.90 8.67 9.59 9.50 9.05 8.66 -6.96%
P/EPS 15.84 17.74 17.09 14.41 19.82 18.37 17.04 -4.74%
EY 6.31 5.64 5.85 6.94 5.04 5.44 5.87 4.93%
DY 4.15 5.27 5.46 5.07 5.21 5.44 5.87 -20.62%
P/NAPS 1.07 1.26 1.23 1.27 1.29 1.19 1.16 -5.23%

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