[SUNREIT] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 3.95%
YoY- 14.27%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 400,704 415,946 416,053 411,184 399,088 406,426 405,157 -0.73%
PBT 221,600 392,322 217,801 216,262 208,036 420,463 189,572 10.95%
Tax 0 0 0 0 0 0 0 -
NP 221,600 392,322 217,801 216,262 208,036 420,463 189,572 10.95%
-
NP to SH 221,600 392,322 217,801 216,262 208,036 420,463 189,572 10.95%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 179,104 23,624 198,252 194,922 191,052 -14,037 215,585 -11.61%
-
Net Worth 3,444,130 3,283,437 3,014,420 2,956,479 2,955,620 2,952,393 2,724,515 16.89%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 233,263 230,777 226,455 227,587 218,815 201,886 201,039 10.40%
Div Payout % 105.26% 58.82% 103.97% 105.24% 105.18% 48.02% 106.05% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 3,444,130 3,283,437 3,014,420 2,956,479 2,955,620 2,952,393 2,724,515 16.89%
NOSH 2,915,789 2,780,453 2,704,486 2,696,533 2,694,766 2,691,824 2,687,693 5.57%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 55.30% 94.32% 52.35% 52.59% 52.13% 103.45% 46.79% -
ROE 6.43% 11.95% 7.23% 7.31% 7.04% 14.24% 6.96% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.74 14.96 15.38 15.25 14.81 15.10 15.07 -5.96%
EPS 7.60 14.11 8.05 8.02 7.72 15.62 7.05 5.13%
DPS 8.00 8.30 8.37 8.44 8.12 7.50 7.48 4.57%
NAPS 1.1812 1.1809 1.1146 1.0964 1.0968 1.0968 1.0137 10.72%
Adjusted Per Share Value based on latest NOSH - 2,698,173
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.70 12.15 12.15 12.01 11.65 11.87 11.83 -0.73%
EPS 6.47 11.46 6.36 6.31 6.07 12.28 5.54 10.88%
DPS 6.81 6.74 6.61 6.65 6.39 5.89 5.87 10.39%
NAPS 1.0056 0.9587 0.8802 0.8633 0.863 0.8621 0.7955 16.89%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.42 1.54 1.52 1.55 1.45 1.36 1.25 -
P/RPS 10.33 10.29 9.88 10.16 9.79 9.01 8.29 15.78%
P/EPS 18.68 10.91 18.87 19.33 18.78 8.71 17.72 3.57%
EY 5.35 9.16 5.30 5.17 5.32 11.49 5.64 -3.45%
DY 5.63 5.39 5.51 5.45 5.60 5.51 5.98 -3.93%
P/NAPS 1.20 1.30 1.36 1.41 1.32 1.24 1.23 -1.63%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/10/13 06/08/13 28/05/13 23/01/13 23/10/12 07/08/12 25/04/12 -
Price 1.36 1.33 1.62 1.51 1.51 1.46 1.24 -
P/RPS 9.90 8.89 10.53 9.90 10.20 9.67 8.23 13.09%
P/EPS 17.89 9.43 20.12 18.83 19.56 9.35 17.58 1.17%
EY 5.59 10.61 4.97 5.31 5.11 10.70 5.69 -1.17%
DY 5.88 6.24 5.17 5.59 5.38 5.14 6.03 -1.66%
P/NAPS 1.15 1.13 1.45 1.38 1.38 1.33 1.22 -3.85%

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