[SUNREIT] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -45.61%
YoY- 1.53%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 651,446 464,714 298,479 153,970 675,558 517,761 410,873 35.85%
PBT 332,875 272,736 180,826 106,318 194,634 179,291 138,232 79.37%
Tax -9,317 0 0 0 850 0 0 -
NP 323,558 272,736 180,826 106,318 195,484 179,291 138,232 76.01%
-
NP to SH 323,558 272,736 180,826 106,318 195,484 179,291 138,232 76.01%
-
Tax Rate 2.80% 0.00% 0.00% 0.00% -0.44% 0.00% 0.00% -
Total Cost 327,888 191,978 117,653 47,652 480,074 338,470 272,641 13.05%
-
Net Worth 5,017,000 5,053,646 5,054,673 5,046,796 5,029,672 5,077,962 5,077,277 -0.79%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 315,767 144,526 144,526 - 208,913 113,018 113,018 98.00%
Div Payout % 97.59% 52.99% 79.93% - 106.87% 63.04% 81.76% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 5,017,000 5,053,646 5,054,673 5,046,796 5,029,672 5,077,962 5,077,277 -0.79%
NOSH 3,424,807 3,424,807 3,424,807 3,424,807 3,424,807 3,424,807 3,424,807 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 49.67% 58.69% 60.58% 69.05% 28.94% 34.63% 33.64% -
ROE 6.45% 5.40% 3.58% 2.11% 3.89% 3.53% 2.72% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 19.02 13.57 8.72 4.50 19.73 15.12 12.00 35.82%
EPS 8.86 7.53 4.99 2.96 4.98 4.67 3.62 81.31%
DPS 9.22 4.22 4.22 0.00 6.10 3.30 3.30 98.00%
NAPS 1.4649 1.4756 1.4759 1.4736 1.4686 1.4827 1.4825 -0.79%
Adjusted Per Share Value based on latest NOSH - 3,424,807
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 19.02 13.57 8.72 4.50 19.73 15.12 12.00 35.82%
EPS 8.86 7.53 4.99 2.96 4.98 4.67 3.62 81.31%
DPS 9.22 4.22 4.22 0.00 6.10 3.30 3.30 98.00%
NAPS 1.4649 1.4756 1.4759 1.4736 1.4686 1.4827 1.4825 -0.79%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.46 1.40 1.49 1.41 1.41 1.40 1.43 -
P/RPS 7.68 10.32 17.10 31.36 7.15 9.26 11.92 -25.34%
P/EPS 15.45 17.58 28.22 45.42 24.70 26.74 35.43 -42.40%
EY 6.47 5.69 3.54 2.20 4.05 3.74 2.82 73.69%
DY 6.32 3.01 2.83 0.00 4.33 2.36 2.31 95.25%
P/NAPS 1.00 0.95 1.01 0.96 0.96 0.94 0.96 2.75%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/01/23 17/11/22 18/08/22 18/05/22 28/01/22 09/11/21 30/08/21 -
Price 1.59 1.40 1.52 1.45 1.39 1.46 1.44 -
P/RPS 8.36 10.32 17.44 32.25 7.05 9.66 12.00 -21.36%
P/EPS 16.83 17.58 28.79 46.71 24.35 27.89 35.68 -39.32%
EY 5.94 5.69 3.47 2.14 4.11 3.59 2.80 64.87%
DY 5.80 3.01 2.78 0.00 4.39 2.26 2.29 85.49%
P/NAPS 1.09 0.95 1.03 0.98 0.95 0.98 0.97 8.06%

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