[SUNREIT] QoQ TTM Result on 30-Jun-2015 [#4]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
11-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 29.3%
YoY- 31.7%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 498,365 478,729 460,858 453,454 447,734 445,107 441,424 8.41%
PBT 564,602 556,654 548,402 547,340 418,747 420,409 419,175 21.94%
Tax -5,896 -5,896 -5,896 -5,896 0 0 0 -
NP 558,706 550,758 542,506 541,444 418,747 420,409 419,175 21.09%
-
NP to SH 558,706 550,758 542,506 541,444 418,747 420,409 419,175 21.09%
-
Tax Rate 1.04% 1.06% 1.08% 1.08% 0.00% 0.00% 0.00% -
Total Cost -60,341 -72,029 -81,648 -87,990 28,987 24,698 22,249 -
-
Net Worth 3,876,956 3,963,276 3,937,354 3,916,441 3,631,936 3,621,507 3,619,338 4.68%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 267,691 261,565 251,786 256,003 255,250 253,948 252,711 3.91%
Div Payout % 47.91% 47.49% 46.41% 47.28% 60.96% 60.41% 60.29% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 3,876,956 3,963,276 3,937,354 3,916,441 3,631,936 3,621,507 3,619,338 4.68%
NOSH 2,904,304 2,967,634 2,945,799 2,933,663 2,943,937 2,929,073 2,924,009 -0.44%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 112.11% 115.05% 117.72% 119.40% 93.53% 94.45% 94.96% -
ROE 14.41% 13.90% 13.78% 13.82% 11.53% 11.61% 11.58% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 17.16 16.13 15.64 15.46 15.21 15.20 15.10 8.89%
EPS 19.24 18.56 18.42 18.46 14.22 14.35 14.34 21.62%
DPS 9.22 8.87 8.57 8.73 8.71 8.68 8.64 4.42%
NAPS 1.3349 1.3355 1.3366 1.335 1.2337 1.2364 1.2378 5.15%
Adjusted Per Share Value based on latest NOSH - 2,933,663
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 14.55 13.98 13.46 13.24 13.07 13.00 12.89 8.40%
EPS 16.31 16.08 15.84 15.81 12.23 12.28 12.24 21.07%
DPS 7.82 7.64 7.35 7.47 7.45 7.41 7.38 3.93%
NAPS 1.132 1.1572 1.1497 1.1436 1.0605 1.0574 1.0568 4.68%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.60 1.46 1.55 1.54 1.57 1.52 1.53 -
P/RPS 9.32 9.05 9.91 9.96 10.32 10.00 10.13 -5.39%
P/EPS 8.32 7.87 8.42 8.34 11.04 10.59 10.67 -15.26%
EY 12.02 12.71 11.88 11.98 9.06 9.44 9.37 18.04%
DY 5.76 6.08 5.53 5.67 5.55 5.71 5.65 1.29%
P/NAPS 1.20 1.09 1.16 1.15 1.27 1.23 1.24 -2.16%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/04/16 27/01/16 29/10/15 11/08/15 29/04/15 28/01/15 06/11/14 -
Price 1.60 1.48 1.49 1.53 1.66 1.58 1.51 -
P/RPS 9.32 9.17 9.52 9.90 10.91 10.40 10.00 -4.58%
P/EPS 8.32 7.97 8.09 8.29 11.67 11.01 10.53 -14.52%
EY 12.02 12.54 12.36 12.06 8.57 9.08 9.49 17.04%
DY 5.76 5.99 5.75 5.71 5.25 5.49 5.72 0.46%
P/NAPS 1.20 1.11 1.11 1.15 1.35 1.28 1.22 -1.09%

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