[SUNREIT] QoQ Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
03-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 52.01%
YoY- 2.41%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 282,639 141,169 522,868 390,332 255,759 128,879 507,013 -32.19%
PBT 150,226 79,229 424,484 205,642 135,286 64,143 323,696 -39.97%
Tax 0 0 0 0 0 0 0 -
NP 150,226 79,229 424,484 205,642 135,286 64,143 323,696 -39.97%
-
NP to SH 150,226 79,229 424,484 205,642 135,286 64,143 323,696 -39.97%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 132,413 61,940 98,384 184,690 120,473 64,736 183,317 -19.44%
-
Net Worth 4,146,080 4,144,902 4,144,902 3,992,347 3,991,464 3,989,697 3,987,051 2.63%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 148,726 78,633 270,652 203,799 134,001 66,853 270,139 -32.75%
Div Payout % 99.00% 99.25% 63.76% 99.10% 99.05% 104.23% 83.45% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 4,146,080 4,144,902 4,144,902 3,992,347 3,991,464 3,989,697 3,987,051 2.63%
NOSH 2,945,078 2,945,078 2,945,078 2,945,078 2,945,078 2,945,078 2,942,690 0.05%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 53.15% 56.12% 81.18% 52.68% 52.90% 49.77% 63.84% -
ROE 3.62% 1.91% 10.24% 5.15% 3.39% 1.61% 8.12% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 9.60 4.79 17.75 13.25 8.68 4.38 17.23 -32.21%
EPS 5.09 2.69 14.41 6.98 4.60 2.15 11.00 -40.09%
DPS 5.05 2.67 9.19 6.92 4.55 2.27 9.18 -32.78%
NAPS 1.4078 1.4074 1.4074 1.3556 1.3553 1.3547 1.3549 2.57%
Adjusted Per Share Value based on latest NOSH - 2,945,078
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.25 4.12 15.27 11.40 7.47 3.76 14.80 -32.19%
EPS 4.39 2.31 12.39 6.00 3.95 1.87 9.45 -39.93%
DPS 4.34 2.30 7.90 5.95 3.91 1.95 7.89 -32.79%
NAPS 1.2106 1.2103 1.2103 1.1657 1.1655 1.1649 1.1642 2.63%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.90 1.72 1.78 1.72 1.72 1.73 1.66 -
P/RPS 19.80 35.88 10.03 12.98 19.81 39.53 9.63 61.48%
P/EPS 37.25 63.94 12.35 24.63 37.44 79.43 15.09 82.35%
EY 2.68 1.56 8.10 4.06 2.67 1.26 6.63 -45.23%
DY 2.66 1.55 5.16 4.02 2.65 1.31 5.53 -38.52%
P/NAPS 1.35 1.22 1.26 1.27 1.27 1.28 1.23 6.38%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 06/02/18 31/10/17 10/08/17 03/05/17 14/02/17 27/10/16 11/08/16 -
Price 1.72 1.72 1.73 1.71 1.77 1.77 1.68 -
P/RPS 17.92 35.88 9.74 12.90 20.38 40.45 9.75 49.87%
P/EPS 33.72 63.94 12.00 24.49 38.53 81.27 15.27 69.33%
EY 2.97 1.56 8.33 4.08 2.60 1.23 6.55 -40.89%
DY 2.94 1.55 5.31 4.05 2.57 1.28 5.46 -33.73%
P/NAPS 1.22 1.22 1.23 1.26 1.31 1.31 1.24 -1.07%

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