[SUNREIT] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
03-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -70.19%
YoY- -9.28%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 715,689 525,168 349,333 182,803 651,446 464,714 298,479 78.86%
PBT 339,556 260,621 168,649 96,457 332,875 272,736 180,826 52.03%
Tax -1,365 0 0 0 -9,317 0 0 -
NP 338,191 260,621 168,649 96,457 323,558 272,736 180,826 51.62%
-
NP to SH 338,191 260,621 168,649 96,457 323,558 272,736 180,826 51.62%
-
Tax Rate 0.40% 0.00% 0.00% 0.00% 2.80% 0.00% 0.00% -
Total Cost 377,498 264,547 180,684 86,346 327,888 191,978 117,653 117.07%
-
Net Worth 5,015,973 5,017,000 5,017,685 5,017,343 5,017,000 5,053,646 5,054,673 -0.50%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 318,507 158,226 158,226 - 315,767 144,526 144,526 69.10%
Div Payout % 94.18% 60.71% 93.82% - 97.59% 52.99% 79.93% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 5,015,973 5,017,000 5,017,685 5,017,343 5,017,000 5,053,646 5,054,673 -0.50%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 47.25% 49.63% 48.28% 52.77% 49.67% 58.69% 60.58% -
ROE 6.74% 5.19% 3.36% 1.92% 6.45% 5.40% 3.58% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 20.90 15.33 10.20 5.34 19.02 13.57 8.72 78.81%
EPS 9.30 7.17 4.63 2.67 8.86 7.53 4.99 51.27%
DPS 9.30 4.62 4.62 0.00 9.22 4.22 4.22 69.10%
NAPS 1.4646 1.4649 1.4651 1.465 1.4649 1.4756 1.4759 -0.50%
Adjusted Per Share Value based on latest NOSH - 3,424,807
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 20.90 15.33 10.20 5.34 19.02 13.57 8.72 78.81%
EPS 9.30 7.17 4.63 2.67 8.86 7.53 4.99 51.27%
DPS 9.30 4.62 4.62 0.00 9.22 4.22 4.22 69.10%
NAPS 1.4646 1.4649 1.4651 1.465 1.4649 1.4756 1.4759 -0.50%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.54 1.46 1.56 1.60 1.46 1.40 1.49 -
P/RPS 7.37 9.52 15.29 29.98 7.68 10.32 17.10 -42.85%
P/EPS 15.60 19.19 31.68 56.81 15.45 17.58 28.22 -32.57%
EY 6.41 5.21 3.16 1.76 6.47 5.69 3.54 48.39%
DY 6.04 3.16 2.96 0.00 6.32 3.01 2.83 65.53%
P/NAPS 1.05 1.00 1.06 1.09 1.00 0.95 1.01 2.61%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 30/01/24 16/11/23 17/08/23 03/05/23 30/01/23 17/11/22 18/08/22 -
Price 1.59 1.55 1.50 1.60 1.59 1.40 1.52 -
P/RPS 7.61 10.11 14.71 29.98 8.36 10.32 17.44 -42.38%
P/EPS 16.10 20.37 30.46 56.81 16.83 17.58 28.79 -32.05%
EY 6.21 4.91 3.28 1.76 5.94 5.69 3.47 47.24%
DY 5.85 2.98 3.08 0.00 5.80 3.01 2.78 63.99%
P/NAPS 1.09 1.06 1.02 1.09 1.09 0.95 1.03 3.83%

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