[SUNREIT] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -85.88%
YoY- 6.52%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 427,788 318,571 210,489 100,176 415,946 312,040 205,592 63.20%
PBT 411,124 175,914 117,434 55,400 392,322 163,351 108,131 144.19%
Tax 0 0 0 0 0 0 0 -
NP 411,124 175,914 117,434 55,400 392,322 163,351 108,131 144.19%
-
NP to SH 411,124 175,914 117,434 55,400 392,322 163,351 108,131 144.19%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 16,664 142,657 93,055 44,776 23,624 148,689 97,461 -69.29%
-
Net Worth 3,622,920 3,444,349 3,447,359 3,444,130 3,283,437 3,014,420 2,956,479 14.55%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 244,452 184,972 123,568 58,315 230,777 169,841 113,793 66.72%
Div Payout % 59.46% 105.15% 105.22% 105.26% 58.82% 103.97% 105.24% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 3,622,920 3,444,349 3,447,359 3,444,130 3,283,437 3,014,420 2,956,479 14.55%
NOSH 2,924,068 2,922,159 2,921,243 2,915,789 2,780,453 2,704,486 2,696,533 5.56%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 96.10% 55.22% 55.79% 55.30% 94.32% 52.35% 52.59% -
ROE 11.35% 5.11% 3.41% 1.61% 11.95% 5.42% 3.66% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.63 10.90 7.21 3.44 14.96 11.54 7.62 54.66%
EPS 14.06 6.02 4.02 1.90 14.11 6.04 4.01 131.32%
DPS 8.36 6.33 4.23 2.00 8.30 6.28 4.22 57.93%
NAPS 1.239 1.1787 1.1801 1.1812 1.1809 1.1146 1.0964 8.51%
Adjusted Per Share Value based on latest NOSH - 2,915,789
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.49 9.30 6.15 2.93 12.15 9.11 6.00 63.25%
EPS 12.00 5.14 3.43 1.62 11.46 4.77 3.16 144.00%
DPS 7.14 5.40 3.61 1.70 6.74 4.96 3.32 66.84%
NAPS 1.0578 1.0057 1.0066 1.0056 0.9587 0.8802 0.8633 14.54%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.44 1.36 1.24 1.42 1.54 1.52 1.55 -
P/RPS 9.84 12.47 17.21 41.33 10.29 13.17 20.33 -38.43%
P/EPS 10.24 22.59 30.85 74.74 10.91 25.17 38.65 -58.84%
EY 9.76 4.43 3.24 1.34 9.16 3.97 2.59 142.74%
DY 5.81 4.65 3.41 1.41 5.39 4.13 2.72 66.08%
P/NAPS 1.16 1.15 1.05 1.20 1.30 1.36 1.41 -12.23%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 11/08/14 29/04/14 24/01/14 29/10/13 06/08/13 28/05/13 23/01/13 -
Price 1.42 1.37 1.26 1.36 1.33 1.62 1.51 -
P/RPS 9.71 12.57 17.49 39.59 8.89 14.04 19.81 -37.91%
P/EPS 10.10 22.76 31.34 71.58 9.43 26.82 37.66 -58.51%
EY 9.90 4.39 3.19 1.40 10.61 3.73 2.66 140.73%
DY 5.89 4.62 3.36 1.47 6.24 3.88 2.79 64.79%
P/NAPS 1.15 1.16 1.07 1.15 1.13 1.45 1.38 -11.47%

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