[SUNREIT] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock

[SUNREIT] SUNWAY REAL ESTATE INVT TRUST

Announcement Date

06-Feb-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Dec-2017 [#2]

Profit Trend

QoQ- 89.61%

YoY- 11.04%

Quarter Report

Sunway REIT 2QFY2018.pdf

Latest QR

Upcoming QR

SUNREIT's Result

SUNREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Cumulative Result
Revenue	143,741	560,406	424,154	282,639	141,169	522,868	390,332	-48.59%
YoY %	-74.35%	32.12%	50.07%	100.21%	-73.00%	33.95%	-	-
Horiz. %	36.83%	143.57%	108.66%	72.41%	36.17%	133.95%	100.00%	-
PBT	73,009	428,691	220,578	150,226	79,229	424,484	205,642	-49.82%
YoY %	-82.97%	94.35%	46.83%	89.61%	-81.34%	106.42%	-	-
Horiz. %	35.50%	208.46%	107.26%	73.05%	38.53%	206.42%	100.00%	-
Tax	0	-1,000	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
NP	73,009	427,691	220,578	150,226	79,229	424,484	205,642	-49.82%
YoY %	-82.93%	93.90%	46.83%	89.61%	-81.34%	106.42%	-	-
Horiz. %	35.50%	207.98%	107.26%	73.05%	38.53%	206.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,009	427,691	220,578	150,226	79,229	424,484	205,642	-49.82%
YoY %	-82.93%	93.90%	46.83%	89.61%	-81.34%	106.42%	-	-
Horiz. %	35.50%	207.98%	107.26%	73.05%	38.53%	206.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.23%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
Total Cost	70,732	132,715	203,576	132,413	61,940	98,384	184,690	-47.23%
YoY %	-46.70%	-34.81%	53.74%	113.78%	-37.04%	-46.73%	-	-
Horiz. %	38.30%	71.86%	110.23%	71.69%	33.54%	53.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,290,095	4,289,800	4,145,786	4,146,080	4,144,902	4,144,902	3,992,347	4.90%
YoY %	0.01%	3.47%	-0.01%	0.03%	0.00%	3.82%	-	-
Horiz. %	107.46%	107.45%	103.84%	103.85%	103.82%	103.82%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	73,037	281,843	218,524	148,726	78,633	270,652	203,799	-49.51%
YoY %	-74.09%	28.98%	46.93%	89.14%	-70.95%	32.80%	-	-
Horiz. %	35.84%	138.29%	107.23%	72.98%	38.58%	132.80%	100.00%	-
Div Payout %	100.04%	65.90%	99.07%	99.00%	99.25%	63.76%	99.10%	-
YoY %	51.81%	-33.48%	0.07%	-0.25%	55.66%	-35.66%	-	-
Horiz. %	100.95%	66.50%	99.97%	99.90%	100.15%	64.34%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	4,290,095	4,289,800	4,145,786	4,146,080	4,144,902	4,144,902	3,992,347	4.90%
YoY %	0.01%	3.47%	-0.01%	0.03%	0.00%	3.82%	-	-
Horiz. %	107.46%	107.45%	103.84%	103.85%	103.82%	103.82%	100.00%	-
NOSH	2,945,078	2,945,078	2,945,078	2,945,078	2,945,078	2,945,078	2,945,078	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	50.79%	76.32%	52.00%	53.15%	56.12%	81.18%	52.68%	-
YoY %	-33.45%	46.77%	-2.16%	-5.29%	-30.87%	54.10%	-	-
Horiz. %	96.41%	144.87%	98.71%	100.89%	106.53%	154.10%	100.00%	-
ROE	1.70%	9.97%	5.32%	3.62%	1.91%	10.24%	5.15%	-
YoY %	-82.95%	87.41%	46.96%	89.53%	-81.35%	98.83%	-	-
Horiz. %	33.01%	193.59%	103.30%	70.29%	37.09%	198.83%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	4.88	19.03	14.40	9.60	4.79	17.75	13.25	-48.58%
YoY %	-74.36%	32.15%	50.00%	100.42%	-73.01%	33.96%	-	-
Horiz. %	36.83%	143.62%	108.68%	72.45%	36.15%	133.96%	100.00%	-
EPS	2.48	14.52	7.47	5.09	2.69	14.41	6.98	-49.80%
YoY %	-82.92%	94.38%	46.76%	89.22%	-81.33%	106.45%	-	-
Horiz. %	35.53%	208.02%	107.02%	72.92%	38.54%	206.45%	100.00%	-
DPS	2.48	9.57	7.42	5.05	2.67	9.19	6.92	-49.51%
YoY %	-74.09%	28.98%	46.93%	89.14%	-70.95%	32.80%	-	-
Horiz. %	35.84%	138.29%	107.23%	72.98%	38.58%	132.80%	100.00%	-
NAPS	1.4567	1.4566	1.4077	1.4078	1.4074	1.4074	1.3556	4.90%
YoY %	0.01%	3.47%	-0.01%	0.03%	0.00%	3.82%	-	-
Horiz. %	107.46%	107.45%	103.84%	103.85%	103.82%	103.82%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,945,078
RPS	4.20	16.36	12.38	8.25	4.12	15.27	11.40	-48.57%
YoY %	-74.33%	32.15%	50.06%	100.24%	-73.02%	33.95%	-	-
Horiz. %	36.84%	143.51%	108.60%	72.37%	36.14%	133.95%	100.00%	-
EPS	2.13	12.49	6.44	4.39	2.31	12.39	6.00	-49.83%
YoY %	-82.95%	93.94%	46.70%	90.04%	-81.36%	106.50%	-	-
Horiz. %	35.50%	208.17%	107.33%	73.17%	38.50%	206.50%	100.00%	-
DPS	2.13	8.23	6.38	4.34	2.30	7.90	5.95	-49.55%
YoY %	-74.12%	29.00%	47.00%	88.70%	-70.89%	32.77%	-	-
Horiz. %	35.80%	138.32%	107.23%	72.94%	38.66%	132.77%	100.00%	-
NAPS	1.2527	1.2526	1.2105	1.2106	1.2103	1.2103	1.1657	4.91%
YoY %	0.01%	3.48%	-0.01%	0.02%	0.00%	3.83%	-	-
Horiz. %	107.46%	107.45%	103.84%	103.85%	103.83%	103.83%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	1.69	1.77	1.60	1.90	1.72	1.78	1.72	-
P/RPS	34.63	9.30	11.11	19.80	35.88	10.03	12.98	92.24%
YoY %	272.37%	-16.29%	-43.89%	-44.82%	257.73%	-22.73%	-	-
Horiz. %	266.80%	71.65%	85.59%	152.54%	276.43%	77.27%	100.00%	-
P/EPS	68.17	12.19	21.36	37.25	63.94	12.35	24.63	97.00%
YoY %	459.23%	-42.93%	-42.66%	-41.74%	417.73%	-49.86%	-	-
Horiz. %	276.78%	49.49%	86.72%	151.24%	259.60%	50.14%	100.00%	-
EY	1.47	8.20	4.68	2.68	1.56	8.10	4.06	-49.16%
YoY %	-82.07%	75.21%	74.63%	71.79%	-80.74%	99.51%	-	-
Horiz. %	36.21%	201.97%	115.27%	66.01%	38.42%	199.51%	100.00%	-
DY	1.47	5.41	4.64	2.66	1.55	5.16	4.02	-48.83%
YoY %	-72.83%	16.59%	74.44%	71.61%	-69.96%	28.36%	-	-
Horiz. %	36.57%	134.58%	115.42%	66.17%	38.56%	128.36%	100.00%	-
P/NAPS	1.16	1.22	1.14	1.35	1.22	1.26	1.27	-5.85%
YoY %	-4.92%	7.02%	-15.56%	10.66%	-3.17%	-0.79%	-	-
Horiz. %	91.34%	96.06%	89.76%	106.30%	96.06%	99.21%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	01/11/18	09/08/18	03/05/18	06/02/18	31/10/17	10/08/17	03/05/17	-
Price	1.69	1.74	1.65	1.72	1.72	1.73	1.71	-
P/RPS	34.63	9.14	11.46	17.92	35.88	9.74	12.90	93.04%
YoY %	278.88%	-20.24%	-36.05%	-50.06%	268.38%	-24.50%	-	-
Horiz. %	268.45%	70.85%	88.84%	138.91%	278.14%	75.50%	100.00%	-
P/EPS	68.17	11.98	22.03	33.72	63.94	12.00	24.49	97.75%
YoY %	469.03%	-45.62%	-34.67%	-47.26%	432.83%	-51.00%	-	-
Horiz. %	278.36%	48.92%	89.96%	137.69%	261.09%	49.00%	100.00%	-
EY	1.47	8.35	4.54	2.97	1.56	8.33	4.08	-49.33%
YoY %	-82.40%	83.92%	52.86%	90.38%	-81.27%	104.17%	-	-
Horiz. %	36.03%	204.66%	111.27%	72.79%	38.24%	204.17%	100.00%	-
DY	1.47	5.50	4.50	2.94	1.55	5.31	4.05	-49.08%
YoY %	-73.27%	22.22%	53.06%	89.68%	-70.81%	31.11%	-	-
Horiz. %	36.30%	135.80%	111.11%	72.59%	38.27%	131.11%	100.00%	-
P/NAPS	1.16	1.19	1.17	1.22	1.22	1.23	1.26	-5.35%
YoY %	-2.52%	1.71%	-4.10%	0.00%	-0.81%	-2.38%	-	-
Horiz. %	92.06%	94.44%	92.86%	96.83%	96.83%	97.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos