[SUNREIT] QoQ Quarter Result on 31-Dec-2024 [#4]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
03-Feb-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Dec-2024 [#4]
Profit Trend
QoQ- 128.35%
YoY- 162.42%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Quarter Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 220,850 192,141 175,566 178,589 190,521 175,835 166,530 20.60%
PBT 206,460 89,144 145,068 86,980 78,935 91,972 72,192 100.83%
Tax -2,900 0 0 0 -1,365 0 0 -
NP 203,560 89,144 145,068 86,980 77,570 91,972 72,192 98.96%
-
NP to SH 203,560 89,144 145,068 86,980 77,570 91,972 72,192 98.96%
-
Tax Rate 1.40% 0.00% 0.00% 0.00% 1.73% 0.00% 0.00% -
Total Cost 17,290 102,997 30,498 91,609 112,951 83,863 94,338 -67.56%
-
Net Worth 5,308,676 5,082,414 5,084,127 5,017,000 5,015,973 5,017,000 5,017,685 3.81%
Dividend
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Div 187,093 - 159,596 - 160,280 - 158,226 11.76%
Div Payout % 91.91% - 110.01% - 206.63% - 219.17% -
Equity
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Net Worth 5,308,676 5,082,414 5,084,127 5,017,000 5,015,973 5,017,000 5,017,685 3.81%
NOSH 3,503,614 3,424,807 3,424,807 3,424,807 3,424,807 3,424,807 3,424,807 1.52%
Ratio Analysis
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
NP Margin 92.17% 46.40% 82.63% 48.70% 40.71% 52.31% 43.35% -
ROE 3.83% 1.75% 2.85% 1.73% 1.55% 1.83% 1.44% -
Per Share
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 6.30 5.61 5.13 5.21 5.56 5.13 4.86 18.79%
EPS 5.81 2.61 4.21 2.39 2.12 2.54 1.96 105.67%
DPS 5.34 0.00 4.66 0.00 4.68 0.00 4.62 10.08%
NAPS 1.5152 1.484 1.4845 1.4649 1.4646 1.4649 1.4651 2.25%
Adjusted Per Share Value based on latest NOSH - 3,503,614
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 6.30 5.48 5.01 5.10 5.44 5.02 4.75 20.61%
EPS 5.81 2.54 4.14 2.48 2.21 2.63 2.06 98.99%
DPS 5.34 0.00 4.56 0.00 4.57 0.00 4.52 11.69%
NAPS 1.5152 1.4506 1.4511 1.432 1.4317 1.432 1.4321 3.81%
Price Multiplier on Financial Quarter End Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 31/12/24 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 -
Price 1.85 1.70 1.55 1.52 1.54 1.46 1.56 -
P/RPS 29.35 30.30 30.24 29.15 27.68 28.44 32.08 -5.73%
P/EPS 31.84 65.31 36.59 59.85 67.99 54.37 74.01 -42.86%
EY 3.14 1.53 2.73 1.67 1.47 1.84 1.35 75.10%
DY 2.89 0.00 3.01 0.00 3.04 0.00 2.96 -1.57%
P/NAPS 1.22 1.15 1.04 1.04 1.05 1.00 1.06 9.77%
Price Multiplier on Announcement Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 03/02/25 14/11/24 15/08/24 16/05/24 30/01/24 16/11/23 17/08/23 -
Price 1.87 1.83 1.65 1.56 1.59 1.55 1.50 -
P/RPS 29.67 32.62 32.19 29.92 28.58 30.19 30.85 -2.55%
P/EPS 32.19 70.31 38.95 61.42 70.20 57.72 71.16 -40.92%
EY 3.11 1.42 2.57 1.63 1.42 1.73 1.41 69.03%
DY 2.86 0.00 2.82 0.00 2.94 0.00 3.08 -4.79%
P/NAPS 1.23 1.23 1.11 1.06 1.09 1.06 1.02 13.22%

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