[SUNREIT] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
09-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 115.72%
YoY- -73.41%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 99,772 406,426 303,868 205,776 95,039 327,416 240,124 -44.22%
PBT 52,009 420,463 142,179 94,625 43,864 553,663 399,606 -74.22%
Tax 0 0 0 0 0 0 0 -
NP 52,009 420,463 142,179 94,625 43,864 553,663 399,606 -74.22%
-
NP to SH 52,009 420,463 142,179 94,625 43,864 553,663 399,606 -74.22%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 47,763 -14,037 161,689 111,151 51,175 -226,247 -159,482 -
-
Net Worth 2,955,620 2,952,393 2,724,515 2,723,425 2,712,079 2,766,437 2,614,894 8.48%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 54,703 201,886 150,779 100,539 46,806 176,506 133,201 -44.65%
Div Payout % 105.18% 48.02% 106.05% 106.25% 106.71% 31.88% 33.33% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 2,955,620 2,952,393 2,724,515 2,723,425 2,712,079 2,766,437 2,614,894 8.48%
NOSH 2,694,766 2,691,824 2,687,693 2,688,210 2,674,634 2,682,475 2,685,524 0.22%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 52.13% 103.45% 46.79% 45.98% 46.15% 169.10% 166.42% -
ROE 1.76% 14.24% 5.22% 3.47% 1.62% 20.01% 15.28% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.70 15.10 11.31 7.65 3.55 12.21 8.94 -44.37%
EPS 1.93 15.62 5.29 3.52 1.64 20.64 14.88 -74.28%
DPS 2.03 7.50 5.61 3.74 1.75 6.58 4.96 -44.78%
NAPS 1.0968 1.0968 1.0137 1.0131 1.014 1.0313 0.9737 8.23%
Adjusted Per Share Value based on latest NOSH - 2,685,767
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.91 11.87 8.87 6.01 2.78 9.56 7.01 -44.26%
EPS 1.52 12.28 4.15 2.76 1.28 16.17 11.67 -74.20%
DPS 1.60 5.89 4.40 2.94 1.37 5.15 3.89 -44.60%
NAPS 0.863 0.8621 0.7955 0.7952 0.7919 0.8078 0.7635 8.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.45 1.36 1.25 1.25 1.11 1.11 1.06 -
P/RPS 39.16 9.01 11.06 16.33 31.24 9.09 11.85 121.37%
P/EPS 75.13 8.71 23.63 35.51 67.68 5.38 7.12 379.02%
EY 1.33 11.49 4.23 2.82 1.48 18.59 14.04 -79.13%
DY 1.40 5.51 4.49 2.99 1.58 5.93 4.68 -55.17%
P/NAPS 1.32 1.24 1.23 1.23 1.09 1.08 1.09 13.57%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/10/12 07/08/12 25/04/12 09/02/12 01/11/11 11/08/11 03/05/11 -
Price 1.51 1.46 1.24 1.29 1.14 1.07 1.09 -
P/RPS 40.78 9.67 10.97 16.85 32.08 8.77 12.19 123.18%
P/EPS 78.24 9.35 23.44 36.65 69.51 5.18 7.33 382.69%
EY 1.28 10.70 4.27 2.73 1.44 19.29 13.65 -79.27%
DY 1.34 5.14 4.52 2.90 1.54 6.15 4.55 -55.63%
P/NAPS 1.38 1.33 1.22 1.27 1.12 1.04 1.12 14.88%

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