[SUNREIT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 50.26%
YoY- -64.42%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 205,592 99,772 406,426 303,868 205,776 95,039 327,416 -26.56%
PBT 108,131 52,009 420,463 142,179 94,625 43,864 553,663 -66.17%
Tax 0 0 0 0 0 0 0 -
NP 108,131 52,009 420,463 142,179 94,625 43,864 553,663 -66.17%
-
NP to SH 108,131 52,009 420,463 142,179 94,625 43,864 553,663 -66.17%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 97,461 47,763 -14,037 161,689 111,151 51,175 -226,247 -
-
Net Worth 2,956,479 2,955,620 2,952,393 2,724,515 2,723,425 2,712,079 2,766,437 4.50%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 113,793 54,703 201,886 150,779 100,539 46,806 176,506 -25.27%
Div Payout % 105.24% 105.18% 48.02% 106.05% 106.25% 106.71% 31.88% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,956,479 2,955,620 2,952,393 2,724,515 2,723,425 2,712,079 2,766,437 4.50%
NOSH 2,696,533 2,694,766 2,691,824 2,687,693 2,688,210 2,674,634 2,682,475 0.34%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 52.59% 52.13% 103.45% 46.79% 45.98% 46.15% 169.10% -
ROE 3.66% 1.76% 14.24% 5.22% 3.47% 1.62% 20.01% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.62 3.70 15.10 11.31 7.65 3.55 12.21 -26.86%
EPS 4.01 1.93 15.62 5.29 3.52 1.64 20.64 -66.28%
DPS 4.22 2.03 7.50 5.61 3.74 1.75 6.58 -25.53%
NAPS 1.0964 1.0968 1.0968 1.0137 1.0131 1.014 1.0313 4.14%
Adjusted Per Share Value based on latest NOSH - 2,686,666
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.00 2.91 11.87 8.87 6.01 2.78 9.56 -26.59%
EPS 3.16 1.52 12.28 4.15 2.76 1.28 16.17 -66.15%
DPS 3.32 1.60 5.89 4.40 2.94 1.37 5.15 -25.27%
NAPS 0.8633 0.863 0.8621 0.7955 0.7952 0.7919 0.8078 4.50%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.55 1.45 1.36 1.25 1.25 1.11 1.11 -
P/RPS 20.33 39.16 9.01 11.06 16.33 31.24 9.09 70.60%
P/EPS 38.65 75.13 8.71 23.63 35.51 67.68 5.38 270.09%
EY 2.59 1.33 11.49 4.23 2.82 1.48 18.59 -72.96%
DY 2.72 1.40 5.51 4.49 2.99 1.58 5.93 -40.38%
P/NAPS 1.41 1.32 1.24 1.23 1.23 1.09 1.08 19.35%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 23/01/13 23/10/12 07/08/12 25/04/12 09/02/12 01/11/11 11/08/11 -
Price 1.51 1.51 1.46 1.24 1.29 1.14 1.07 -
P/RPS 19.81 40.78 9.67 10.97 16.85 32.08 8.77 71.73%
P/EPS 37.66 78.24 9.35 23.44 36.65 69.51 5.18 273.04%
EY 2.66 1.28 10.70 4.27 2.73 1.44 19.29 -73.14%
DY 2.79 1.34 5.14 4.52 2.90 1.54 6.15 -40.81%
P/NAPS 1.38 1.38 1.33 1.22 1.27 1.12 1.04 20.64%

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