[SUNREIT] QoQ TTM Result on 31-Dec-2018 [#2]

Stock

[SUNREIT] SUNWAY REAL ESTATE INVT TRUST

Announcement Date

14-Feb-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Dec-2018 [#2]

Profit Trend

QoQ- -1.08%

YoY- -5.12%

Quarter Report

Sunway REIT 2Q 2019_Announcement.pdf

Latest QR

Upcoming QR

SUNREIT's Result

SUNREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	591,910	580,299	570,992	561,008	562,978	560,406	556,690	4.17%
YoY %	2.00%	1.63%	1.78%	-0.35%	0.46%	0.67%	-	-
Horiz. %	106.33%	104.24%	102.57%	100.78%	101.13%	100.67%	100.00%	-
PBT	400,133	394,318	423,376	417,919	422,471	428,691	439,420	-6.04%
YoY %	1.47%	-6.86%	1.31%	-1.08%	-1.45%	-2.44%	-	-
Horiz. %	91.06%	89.74%	96.35%	95.11%	96.14%	97.56%	100.00%	-
Tax	-7,945	-7,945	-7,895	-1,000	-1,000	-1,000	0	-
YoY %	0.00%	-0.63%	-689.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	794.50%	794.50%	789.50%	100.00%	100.00%	100.00%	-	-
NP	392,188	386,373	415,481	416,919	421,471	427,691	439,420	-7.29%
YoY %	1.51%	-7.01%	-0.34%	-1.08%	-1.45%	-2.67%	-	-
Horiz. %	89.25%	87.93%	94.55%	94.88%	95.92%	97.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	392,188	386,373	415,481	416,919	421,471	427,691	439,420	-7.29%
YoY %	1.51%	-7.01%	-0.34%	-1.08%	-1.45%	-2.67%	-	-
Horiz. %	89.25%	87.93%	94.55%	94.88%	95.92%	97.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.99%	2.01%	1.86%	0.24%	0.24%	0.23%	0.00%	-
YoY %	-1.00%	8.06%	675.00%	0.00%	4.35%	0.00%	-	-
Horiz. %	865.22%	873.91%	808.70%	104.35%	104.35%	100.00%	-	-
Total Cost	199,722	193,926	155,511	144,089	141,507	132,715	117,270	42.56%
YoY %	2.99%	24.70%	7.93%	1.82%	6.62%	13.17%	-	-
Horiz. %	170.31%	165.37%	132.61%	122.87%	120.67%	113.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,388,460	4,389,638	4,283,321	4,290,389	4,290,095	4,289,800	4,145,786	3.86%
YoY %	-0.03%	2.48%	-0.16%	0.01%	0.01%	3.47%	-	-
Horiz. %	105.85%	105.88%	103.32%	103.49%	103.48%	103.47%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	283,021	282,432	278,604	272,419	276,248	281,843	285,378	-0.55%
YoY %	0.21%	1.37%	2.27%	-1.39%	-1.99%	-1.24%	-	-
Horiz. %	99.17%	98.97%	97.63%	95.46%	96.80%	98.76%	100.00%	-
Div Payout %	72.16%	73.10%	67.06%	65.34%	65.54%	65.90%	64.94%	-
YoY %	-1.29%	9.01%	2.63%	-0.31%	-0.55%	1.48%	-	-
Horiz. %	111.12%	112.57%	103.26%	100.62%	100.92%	101.48%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	4,388,460	4,389,638	4,283,321	4,290,389	4,290,095	4,289,800	4,145,786	3.86%
YoY %	-0.03%	2.48%	-0.16%	0.01%	0.01%	3.47%	-	-
Horiz. %	105.85%	105.88%	103.32%	103.49%	103.48%	103.47%	100.00%	-
NOSH	2,945,078	2,945,078	2,945,078	2,945,078	2,945,078	2,945,078	2,945,078	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	66.26%	66.58%	72.76%	74.32%	74.86%	76.32%	78.93%	-
YoY %	-0.48%	-8.49%	-2.10%	-0.72%	-1.91%	-3.31%	-	-
Horiz. %	83.95%	84.35%	92.18%	94.16%	94.84%	96.69%	100.00%	-
ROE	8.94%	8.80%	9.70%	9.72%	9.82%	9.97%	10.60%	-
YoY %	1.59%	-9.28%	-0.21%	-1.02%	-1.50%	-5.94%	-	-
Horiz. %	84.34%	83.02%	91.51%	91.70%	92.64%	94.06%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	20.10	19.70	19.39	19.05	19.12	19.03	18.90	4.18%
YoY %	2.03%	1.60%	1.78%	-0.37%	0.47%	0.69%	-	-
Horiz. %	106.35%	104.23%	102.59%	100.79%	101.16%	100.69%	100.00%	-
EPS	13.32	13.12	14.11	14.16	14.31	14.52	14.92	-7.27%
YoY %	1.52%	-7.02%	-0.35%	-1.05%	-1.45%	-2.68%	-	-
Horiz. %	89.28%	87.94%	94.57%	94.91%	95.91%	97.32%	100.00%	-
DPS	9.61	9.59	9.46	9.25	9.38	9.57	9.69	-0.55%
YoY %	0.21%	1.37%	2.27%	-1.39%	-1.99%	-1.24%	-	-
Horiz. %	99.17%	98.97%	97.63%	95.46%	96.80%	98.76%	100.00%	-
NAPS	1.4901	1.4905	1.4544	1.4568	1.4567	1.4566	1.4077	3.86%
YoY %	-0.03%	2.48%	-0.16%	0.01%	0.01%	3.47%	-	-
Horiz. %	105.85%	105.88%	103.32%	103.49%	103.48%	103.47%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 2,945,078
RPS	17.28	16.94	16.67	16.38	16.44	16.36	16.25	4.17%
YoY %	2.01%	1.62%	1.77%	-0.36%	0.49%	0.68%	-	-
Horiz. %	106.34%	104.25%	102.58%	100.80%	101.17%	100.68%	100.00%	-
EPS	11.45	11.28	12.13	12.17	12.31	12.49	12.83	-7.29%
YoY %	1.51%	-7.01%	-0.33%	-1.14%	-1.44%	-2.65%	-	-
Horiz. %	89.24%	87.92%	94.54%	94.86%	95.95%	97.35%	100.00%	-
DPS	8.26	8.25	8.13	7.95	8.07	8.23	8.33	-0.56%
YoY %	0.12%	1.48%	2.26%	-1.49%	-1.94%	-1.20%	-	-
Horiz. %	99.16%	99.04%	97.60%	95.44%	96.88%	98.80%	100.00%	-
NAPS	1.2814	1.2817	1.2507	1.2527	1.2527	1.2526	1.2105	3.86%
YoY %	-0.02%	2.48%	-0.16%	0.00%	0.01%	3.48%	-	-
Horiz. %	105.86%	105.88%	103.32%	103.49%	103.49%	103.48%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	1.92	1.87	1.80	1.73	1.69	1.77	1.60	-
P/RPS	9.55	9.49	9.28	9.08	8.84	9.30	8.46	8.40%
YoY %	0.63%	2.26%	2.20%	2.71%	-4.95%	9.93%	-	-
Horiz. %	112.88%	112.17%	109.69%	107.33%	104.49%	109.93%	100.00%	-
P/EPS	14.42	14.25	12.76	12.22	11.81	12.19	10.72	21.83%
YoY %	1.19%	11.68%	4.42%	3.47%	-3.12%	13.71%	-	-
Horiz. %	134.51%	132.93%	119.03%	113.99%	110.17%	113.71%	100.00%	-
EY	6.94	7.02	7.84	8.18	8.47	8.20	9.33	-17.88%
YoY %	-1.14%	-10.46%	-4.16%	-3.42%	3.29%	-12.11%	-	-
Horiz. %	74.38%	75.24%	84.03%	87.67%	90.78%	87.89%	100.00%	-
DY	5.01	5.13	5.26	5.35	5.55	5.41	6.06	-11.90%
YoY %	-2.34%	-2.47%	-1.68%	-3.60%	2.59%	-10.73%	-	-
Horiz. %	82.67%	84.65%	86.80%	88.28%	91.58%	89.27%	100.00%	-
P/NAPS	1.29	1.25	1.24	1.19	1.16	1.22	1.14	8.58%
YoY %	3.20%	0.81%	4.20%	2.59%	-4.92%	7.02%	-	-
Horiz. %	113.16%	109.65%	108.77%	104.39%	101.75%	107.02%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	05/11/19	08/08/19	02/05/19	14/02/19	01/11/18	09/08/18	03/05/18	-
Price	1.83	1.89	1.87	1.74	1.69	1.74	1.65	-
P/RPS	9.11	9.59	9.65	9.13	8.84	9.14	8.73	2.87%
YoY %	-5.01%	-0.62%	5.70%	3.28%	-3.28%	4.70%	-	-
Horiz. %	104.35%	109.85%	110.54%	104.58%	101.26%	104.70%	100.00%	-
P/EPS	13.74	14.41	13.26	12.29	11.81	11.98	11.06	15.54%
YoY %	-4.65%	8.67%	7.89%	4.06%	-1.42%	8.32%	-	-
Horiz. %	124.23%	130.29%	119.89%	111.12%	106.78%	108.32%	100.00%	-
EY	7.28	6.94	7.54	8.14	8.47	8.35	9.04	-13.43%
YoY %	4.90%	-7.96%	-7.37%	-3.90%	1.44%	-7.63%	-	-
Horiz. %	80.53%	76.77%	83.41%	90.04%	93.69%	92.37%	100.00%	-
DY	5.25	5.07	5.06	5.32	5.55	5.50	5.87	-7.16%
YoY %	3.55%	0.20%	-4.89%	-4.14%	0.91%	-6.30%	-	-
Horiz. %	89.44%	86.37%	86.20%	90.63%	94.55%	93.70%	100.00%	-
P/NAPS	1.23	1.27	1.29	1.19	1.16	1.19	1.17	3.38%
YoY %	-3.15%	-1.55%	8.40%	2.59%	-2.52%	1.71%	-	-
Horiz. %	105.13%	108.55%	110.26%	101.71%	99.15%	101.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos