[SUNREIT] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 49.8%
YoY- 7.69%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 227,808 113,812 427,788 318,571 210,489 100,176 415,946 -32.98%
PBT 126,719 63,451 411,124 175,914 117,434 55,400 392,322 -52.82%
Tax 0 0 0 0 0 0 0 -
NP 126,719 63,451 411,124 175,914 117,434 55,400 392,322 -52.82%
-
NP to SH 126,719 63,451 411,124 175,914 117,434 55,400 392,322 -52.82%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 101,089 50,361 16,664 142,657 93,055 44,776 23,624 162.87%
-
Net Worth 3,618,368 3,619,338 3,622,920 3,444,349 3,447,359 3,444,130 3,283,437 6.67%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 133,157 66,667 244,452 184,972 123,568 58,315 230,777 -30.62%
Div Payout % 105.08% 105.07% 59.46% 105.15% 105.22% 105.26% 58.82% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 3,618,368 3,619,338 3,622,920 3,444,349 3,447,359 3,444,130 3,283,437 6.67%
NOSH 2,926,535 2,924,009 2,924,068 2,922,159 2,921,243 2,915,789 2,780,453 3.46%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 55.63% 55.75% 96.10% 55.22% 55.79% 55.30% 94.32% -
ROE 3.50% 1.75% 11.35% 5.11% 3.41% 1.61% 11.95% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.78 3.89 14.63 10.90 7.21 3.44 14.96 -35.25%
EPS 4.33 2.17 14.06 6.02 4.02 1.90 14.11 -54.40%
DPS 4.55 2.28 8.36 6.33 4.23 2.00 8.30 -32.94%
NAPS 1.2364 1.2378 1.239 1.1787 1.1801 1.1812 1.1809 3.10%
Adjusted Per Share Value based on latest NOSH - 2,924,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.65 3.32 12.49 9.30 6.15 2.93 12.15 -33.01%
EPS 3.70 1.85 12.00 5.14 3.43 1.62 11.46 -52.84%
DPS 3.89 1.95 7.14 5.40 3.61 1.70 6.74 -30.61%
NAPS 1.0565 1.0568 1.0578 1.0057 1.0066 1.0056 0.9587 6.67%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.52 1.53 1.44 1.36 1.24 1.42 1.54 -
P/RPS 19.53 39.31 9.84 12.47 17.21 41.33 10.29 53.11%
P/EPS 35.10 70.51 10.24 22.59 30.85 74.74 10.91 117.46%
EY 2.85 1.42 9.76 4.43 3.24 1.34 9.16 -53.98%
DY 2.99 1.49 5.81 4.65 3.41 1.41 5.39 -32.41%
P/NAPS 1.23 1.24 1.16 1.15 1.05 1.20 1.30 -3.61%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 28/01/15 06/11/14 11/08/14 29/04/14 24/01/14 29/10/13 06/08/13 -
Price 1.58 1.51 1.42 1.37 1.26 1.36 1.33 -
P/RPS 20.30 38.79 9.71 12.57 17.49 39.59 8.89 73.14%
P/EPS 36.49 69.59 10.10 22.76 31.34 71.58 9.43 145.86%
EY 2.74 1.44 9.90 4.39 3.19 1.40 10.61 -59.34%
DY 2.88 1.51 5.89 4.62 3.36 1.47 6.24 -40.19%
P/NAPS 1.28 1.22 1.15 1.16 1.07 1.15 1.13 8.63%

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