[SUNREIT] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
01-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -82.93%
YoY- -7.85%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 580,299 434,740 283,241 143,741 560,406 424,154 282,639 61.75%
PBT 394,318 215,263 139,454 73,009 428,691 220,578 150,226 90.62%
Tax -7,945 -6,895 0 0 -1,000 0 0 -
NP 386,373 208,368 139,454 73,009 427,691 220,578 150,226 88.04%
-
NP to SH 386,373 208,368 139,454 73,009 427,691 220,578 150,226 88.04%
-
Tax Rate 2.01% 3.20% 0.00% 0.00% 0.23% 0.00% 0.00% -
Total Cost 193,926 226,372 143,787 70,732 132,715 203,576 132,413 29.05%
-
Net Worth 4,389,638 4,283,321 4,290,389 4,290,095 4,289,800 4,145,786 4,146,080 3.88%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 282,432 215,285 139,302 73,037 281,843 218,524 148,726 53.53%
Div Payout % 73.10% 103.32% 99.89% 100.04% 65.90% 99.07% 99.00% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 4,389,638 4,283,321 4,290,389 4,290,095 4,289,800 4,145,786 4,146,080 3.88%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 66.58% 47.93% 49.24% 50.79% 76.32% 52.00% 53.15% -
ROE 8.80% 4.86% 3.25% 1.70% 9.97% 5.32% 3.62% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.70 14.76 9.62 4.88 19.03 14.40 9.60 61.69%
EPS 12.98 7.07 4.73 2.48 14.52 7.47 5.09 86.97%
DPS 9.59 7.31 4.73 2.48 9.57 7.42 5.05 53.53%
NAPS 1.4905 1.4544 1.4568 1.4567 1.4566 1.4077 1.4078 3.88%
Adjusted Per Share Value based on latest NOSH - 2,945,078
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 16.94 12.69 8.27 4.20 16.36 12.38 8.25 61.76%
EPS 11.28 6.08 4.07 2.13 12.49 6.44 4.39 87.92%
DPS 8.25 6.29 4.07 2.13 8.23 6.38 4.34 53.63%
NAPS 1.2817 1.2507 1.2527 1.2527 1.2526 1.2105 1.2106 3.88%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.87 1.80 1.73 1.69 1.77 1.60 1.90 -
P/RPS 9.49 12.19 17.99 34.63 9.30 11.11 19.80 -38.83%
P/EPS 14.25 25.44 36.54 68.17 12.19 21.36 37.25 -47.39%
EY 7.02 3.93 2.74 1.47 8.20 4.68 2.68 90.35%
DY 5.13 4.06 2.73 1.47 5.41 4.64 2.66 55.12%
P/NAPS 1.25 1.24 1.19 1.16 1.22 1.14 1.35 -5.01%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 08/08/19 02/05/19 14/02/19 01/11/18 09/08/18 03/05/18 06/02/18 -
Price 1.89 1.87 1.74 1.69 1.74 1.65 1.72 -
P/RPS 9.59 12.67 18.09 34.63 9.14 11.46 17.92 -34.16%
P/EPS 14.41 26.43 36.75 68.17 11.98 22.03 33.72 -43.35%
EY 6.94 3.78 2.72 1.47 8.35 4.54 2.97 76.36%
DY 5.07 3.91 2.72 1.47 5.50 4.50 2.94 43.94%
P/NAPS 1.27 1.29 1.19 1.16 1.19 1.17 1.22 2.72%

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