[SUNREIT] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -81.31%
YoY- 18.57%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 103,906 106,448 105,820 99,772 102,558 98,092 110,737 -4.15%
PBT 228,971 55,220 56,122 52,009 278,284 47,554 50,761 173.25%
Tax 0 0 0 0 0 0 0 -
NP 228,971 55,220 56,122 52,009 278,284 47,554 50,761 173.25%
-
NP to SH 228,971 55,220 56,122 52,009 278,284 47,554 50,761 173.25%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -125,065 51,228 49,698 47,763 -175,726 50,538 59,976 -
-
Net Worth 3,350,580 3,031,931 2,958,277 2,955,620 2,951,855 2,723,474 2,720,950 14.90%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 57,313 56,036 59,089 54,703 50,866 50,240 53,446 4.77%
Div Payout % 25.03% 101.48% 105.29% 105.18% 18.28% 105.65% 105.29% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 3,350,580 3,031,931 2,958,277 2,955,620 2,951,855 2,723,474 2,720,950 14.90%
NOSH 2,837,311 2,720,197 2,698,173 2,694,766 2,691,334 2,686,666 2,685,767 3.73%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 220.36% 51.88% 53.04% 52.13% 271.34% 48.48% 45.84% -
ROE 6.83% 1.82% 1.90% 1.76% 9.43% 1.75% 1.87% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.66 3.91 3.92 3.70 3.81 3.65 4.12 -7.59%
EPS 8.07 2.03 2.08 1.93 10.34 1.77 1.89 163.42%
DPS 2.02 2.06 2.19 2.03 1.89 1.87 1.99 1.00%
NAPS 1.1809 1.1146 1.0964 1.0968 1.0968 1.0137 1.0131 10.76%
Adjusted Per Share Value based on latest NOSH - 2,694,766
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.03 3.11 3.09 2.91 2.99 2.86 3.23 -4.17%
EPS 6.69 1.61 1.64 1.52 8.13 1.39 1.48 173.63%
DPS 1.67 1.64 1.73 1.60 1.49 1.47 1.56 4.65%
NAPS 0.9783 0.8853 0.8638 0.863 0.8619 0.7952 0.7945 14.89%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.54 1.52 1.55 1.45 1.36 1.25 1.25 -
P/RPS 42.05 38.84 39.52 39.16 35.69 34.24 30.32 24.38%
P/EPS 19.08 74.88 74.52 75.13 13.15 70.62 66.14 -56.37%
EY 5.24 1.34 1.34 1.33 7.60 1.42 1.51 129.38%
DY 1.31 1.36 1.41 1.40 1.39 1.50 1.59 -12.12%
P/NAPS 1.30 1.36 1.41 1.32 1.24 1.23 1.23 3.76%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 06/08/13 28/05/13 23/01/13 23/10/12 07/08/12 25/04/12 09/02/12 -
Price 1.33 1.62 1.51 1.51 1.46 1.24 1.29 -
P/RPS 36.32 41.40 38.50 40.78 38.31 33.96 31.29 10.45%
P/EPS 16.48 79.80 72.60 78.24 14.12 70.06 68.25 -61.25%
EY 6.07 1.25 1.38 1.28 7.08 1.43 1.47 157.60%
DY 1.52 1.27 1.45 1.34 1.29 1.51 1.54 -0.86%
P/NAPS 1.13 1.45 1.38 1.38 1.33 1.22 1.27 -7.49%

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