[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

Sunway REIT 3Q FY2017_Announcement.pdf

Latest QR

Upcoming QR

SUNREIT's Result

SUNREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Cumulative Result
Revenue	282,639	141,169	522,868	390,332	255,759	128,879	507,013	-32.19%
YoY %	100.21%	-73.00%	33.95%	52.62%	98.45%	-74.58%	-	-
Horiz. %	55.75%	27.84%	103.13%	76.99%	50.44%	25.42%	100.00%	-
PBT	150,226	79,229	424,484	205,642	135,286	64,143	323,696	-39.97%
YoY %	89.61%	-81.34%	106.42%	52.01%	110.91%	-80.18%	-	-
Horiz. %	46.41%	24.48%	131.14%	63.53%	41.79%	19.82%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	150,226	79,229	424,484	205,642	135,286	64,143	323,696	-39.97%
YoY %	89.61%	-81.34%	106.42%	52.01%	110.91%	-80.18%	-	-
Horiz. %	46.41%	24.48%	131.14%	63.53%	41.79%	19.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,226	79,229	424,484	205,642	135,286	64,143	323,696	-39.97%
YoY %	89.61%	-81.34%	106.42%	52.01%	110.91%	-80.18%	-	-
Horiz. %	46.41%	24.48%	131.14%	63.53%	41.79%	19.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	132,413	61,940	98,384	184,690	120,473	64,736	183,317	-19.44%
YoY %	113.78%	-37.04%	-46.73%	53.30%	86.10%	-64.69%	-	-
Horiz. %	72.23%	33.79%	53.67%	100.75%	65.72%	35.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	0.03%	0.00%	3.82%	0.02%	0.04%	0.07%	-	-
Horiz. %	103.99%	103.96%	103.96%	100.13%	100.11%	100.07%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	148,726	78,633	270,652	203,799	134,001	66,853	270,139	-32.75%
YoY %	89.14%	-70.95%	32.80%	52.09%	100.44%	-75.25%	-	-
Horiz. %	55.06%	29.11%	100.19%	75.44%	49.60%	24.75%	100.00%	-
Div Payout %	99.00%	99.25%	63.76%	99.10%	99.05%	104.23%	83.45%	-
YoY %	-0.25%	55.66%	-35.66%	0.05%	-4.97%	24.90%	-	-
Horiz. %	118.63%	118.93%	76.41%	118.75%	118.69%	124.90%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
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%
YoY %	0.03%	0.00%	3.82%	0.02%	0.04%	0.07%	-	-
Horiz. %	103.99%	103.96%	103.96%	100.13%	100.11%	100.07%	100.00%	-
NOSH	2,945,078	2,945,078	2,945,078	2,945,078	2,945,078	2,945,078	2,942,690	0.05%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.08%	-	-
Horiz. %	100.08%	100.08%	100.08%	100.08%	100.08%	100.08%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	53.15%	56.12%	81.18%	52.68%	52.90%	49.77%	63.84%	-
YoY %	-5.29%	-30.87%	54.10%	-0.42%	6.29%	-22.04%	-	-
Horiz. %	83.26%	87.91%	127.16%	82.52%	82.86%	77.96%	100.00%	-
ROE	3.62%	1.91%	10.24%	5.15%	3.39%	1.61%	8.12%	-
YoY %	89.53%	-81.35%	98.83%	51.92%	110.56%	-80.17%	-	-
Horiz. %	44.58%	23.52%	126.11%	63.42%	41.75%	19.83%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	9.60	4.79	17.75	13.25	8.68	4.38	17.23	-32.21%
YoY %	100.42%	-73.01%	33.96%	52.65%	98.17%	-74.58%	-	-
Horiz. %	55.72%	27.80%	103.02%	76.90%	50.38%	25.42%	100.00%	-
EPS	5.09	2.69	14.41	6.98	4.60	2.15	11.00	-40.09%
YoY %	89.22%	-81.33%	106.45%	51.74%	113.95%	-80.45%	-	-
Horiz. %	46.27%	24.45%	131.00%	63.45%	41.82%	19.55%	100.00%	-
DPS	5.05	2.67	9.19	6.92	4.55	2.27	9.18	-32.78%
YoY %	89.14%	-70.95%	32.80%	52.09%	100.44%	-75.27%	-	-
Horiz. %	55.01%	29.08%	100.11%	75.38%	49.56%	24.73%	100.00%	-
NAPS	1.4078	1.4074	1.4074	1.3556	1.3553	1.3547	1.3549	2.57%
YoY %	0.03%	0.00%	3.82%	0.02%	0.04%	-0.01%	-	-
Horiz. %	103.90%	103.87%	103.87%	100.05%	100.03%	99.99%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,945,078
RPS	8.25	4.12	15.27	11.40	7.47	3.76	14.80	-32.19%
YoY %	100.24%	-73.02%	33.95%	52.61%	98.67%	-74.59%	-	-
Horiz. %	55.74%	27.84%	103.18%	77.03%	50.47%	25.41%	100.00%	-
EPS	4.39	2.31	12.39	6.00	3.95	1.87	9.45	-39.93%
YoY %	90.04%	-81.36%	106.50%	51.90%	111.23%	-80.21%	-	-
Horiz. %	46.46%	24.44%	131.11%	63.49%	41.80%	19.79%	100.00%	-
DPS	4.34	2.30	7.90	5.95	3.91	1.95	7.89	-32.79%
YoY %	88.70%	-70.89%	32.77%	52.17%	100.51%	-75.29%	-	-
Horiz. %	55.01%	29.15%	100.13%	75.41%	49.56%	24.71%	100.00%	-
NAPS	1.2106	1.2103	1.2103	1.1657	1.1655	1.1649	1.1642	2.63%
YoY %	0.02%	0.00%	3.83%	0.02%	0.05%	0.06%	-	-
Horiz. %	103.99%	103.96%	103.96%	100.13%	100.11%	100.06%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-44.82%	257.73%	-22.73%	-34.48%	-49.89%	310.49%	-	-
Horiz. %	205.61%	372.59%	104.15%	134.79%	205.71%	410.49%	100.00%	-
P/EPS	37.25	63.94	12.35	24.63	37.44	79.43	15.09	82.35%
YoY %	-41.74%	417.73%	-49.86%	-34.21%	-52.86%	426.38%	-	-
Horiz. %	246.85%	423.72%	81.84%	163.22%	248.11%	526.38%	100.00%	-
EY	2.68	1.56	8.10	4.06	2.67	1.26	6.63	-45.23%
YoY %	71.79%	-80.74%	99.51%	52.06%	111.90%	-81.00%	-	-
Horiz. %	40.42%	23.53%	122.17%	61.24%	40.27%	19.00%	100.00%	-
DY	2.66	1.55	5.16	4.02	2.65	1.31	5.53	-38.52%
YoY %	71.61%	-69.96%	28.36%	51.70%	102.29%	-76.31%	-	-
Horiz. %	48.10%	28.03%	93.31%	72.69%	47.92%	23.69%	100.00%	-
P/NAPS	1.35	1.22	1.26	1.27	1.27	1.28	1.23	6.38%
YoY %	10.66%	-3.17%	-0.79%	0.00%	-0.78%	4.07%	-	-
Horiz. %	109.76%	99.19%	102.44%	103.25%	103.25%	104.07%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-50.06%	268.38%	-24.50%	-36.70%	-49.62%	314.87%	-	-
Horiz. %	183.79%	368.00%	99.90%	132.31%	209.03%	414.87%	100.00%	-
P/EPS	33.72	63.94	12.00	24.49	38.53	81.27	15.27	69.33%
YoY %	-47.26%	432.83%	-51.00%	-36.44%	-52.59%	432.22%	-	-
Horiz. %	220.83%	418.73%	78.59%	160.38%	252.32%	532.22%	100.00%	-
EY	2.97	1.56	8.33	4.08	2.60	1.23	6.55	-40.89%
YoY %	90.38%	-81.27%	104.17%	56.92%	111.38%	-81.22%	-	-
Horiz. %	45.34%	23.82%	127.18%	62.29%	39.69%	18.78%	100.00%	-
DY	2.94	1.55	5.31	4.05	2.57	1.28	5.46	-33.73%
YoY %	89.68%	-70.81%	31.11%	57.59%	100.78%	-76.56%	-	-
Horiz. %	53.85%	28.39%	97.25%	74.18%	47.07%	23.44%	100.00%	-
P/NAPS	1.22	1.22	1.23	1.26	1.31	1.31	1.24	-1.07%
YoY %	0.00%	-0.81%	-2.38%	-3.82%	0.00%	5.65%	-	-
Horiz. %	98.39%	98.39%	99.19%	101.61%	105.65%	105.65%	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