[SUNREIT] QoQ Quarter Result on 30-Jun-2012 [#4]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
07-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 485.2%
YoY- 80.64%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 106,448 105,820 99,772 102,558 98,092 110,737 95,039 7.84%
PBT 55,220 56,122 52,009 278,284 47,554 50,761 43,864 16.57%
Tax 0 0 0 0 0 0 0 -
NP 55,220 56,122 52,009 278,284 47,554 50,761 43,864 16.57%
-
NP to SH 55,220 56,122 52,009 278,284 47,554 50,761 43,864 16.57%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 51,228 49,698 47,763 -175,726 50,538 59,976 51,175 0.06%
-
Net Worth 3,031,931 2,958,277 2,955,620 2,951,855 2,723,474 2,720,950 2,712,079 7.70%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 56,036 59,089 54,703 50,866 50,240 53,446 46,806 12.73%
Div Payout % 101.48% 105.29% 105.18% 18.28% 105.65% 105.29% 106.71% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,031,931 2,958,277 2,955,620 2,951,855 2,723,474 2,720,950 2,712,079 7.70%
NOSH 2,720,197 2,698,173 2,694,766 2,691,334 2,686,666 2,685,767 2,674,634 1.13%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 51.88% 53.04% 52.13% 271.34% 48.48% 45.84% 46.15% -
ROE 1.82% 1.90% 1.76% 9.43% 1.75% 1.87% 1.62% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.91 3.92 3.70 3.81 3.65 4.12 3.55 6.64%
EPS 2.03 2.08 1.93 10.34 1.77 1.89 1.64 15.26%
DPS 2.06 2.19 2.03 1.89 1.87 1.99 1.75 11.47%
NAPS 1.1146 1.0964 1.0968 1.0968 1.0137 1.0131 1.014 6.50%
Adjusted Per Share Value based on latest NOSH - 2,691,334
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.11 3.09 2.91 2.99 2.86 3.23 2.78 7.75%
EPS 1.61 1.64 1.52 8.13 1.39 1.48 1.28 16.50%
DPS 1.64 1.73 1.60 1.49 1.47 1.56 1.37 12.72%
NAPS 0.8853 0.8638 0.863 0.8619 0.7952 0.7945 0.7919 7.70%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.52 1.55 1.45 1.36 1.25 1.25 1.11 -
P/RPS 38.84 39.52 39.16 35.69 34.24 30.32 31.24 15.60%
P/EPS 74.88 74.52 75.13 13.15 70.62 66.14 67.68 6.96%
EY 1.34 1.34 1.33 7.60 1.42 1.51 1.48 -6.40%
DY 1.36 1.41 1.40 1.39 1.50 1.59 1.58 -9.50%
P/NAPS 1.36 1.41 1.32 1.24 1.23 1.23 1.09 15.88%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 23/01/13 23/10/12 07/08/12 25/04/12 09/02/12 01/11/11 -
Price 1.62 1.51 1.51 1.46 1.24 1.29 1.14 -
P/RPS 41.40 38.50 40.78 38.31 33.96 31.29 32.08 18.51%
P/EPS 79.80 72.60 78.24 14.12 70.06 68.25 69.51 9.63%
EY 1.25 1.38 1.28 7.08 1.43 1.47 1.44 -8.99%
DY 1.27 1.45 1.34 1.29 1.51 1.54 1.54 -12.04%
P/NAPS 1.45 1.38 1.38 1.33 1.22 1.27 1.12 18.76%

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