[SUNREIT] YoY Annual (Unaudited) Result on 30-Jun-2013 [#4]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
YoY- -6.69%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 507,013 453,454 427,788 415,946 406,426 327,416 0 -
PBT 323,696 547,340 411,124 392,322 420,463 553,663 0 -
Tax 0 -5,896 0 0 0 0 0 -
NP 323,696 541,444 411,124 392,322 420,463 553,663 0 -
-
NP to SH 323,696 541,444 411,124 392,322 420,463 553,663 0 -
-
Tax Rate 0.00% 1.08% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 183,317 -87,990 16,664 23,624 -14,037 -226,247 0 -
-
Net Worth 3,987,051 3,915,643 3,622,920 3,283,437 2,952,393 2,766,437 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 270,139 256,056 244,452 230,777 201,886 176,506 - -
Div Payout % 83.45% 47.29% 59.46% 58.82% 48.02% 31.88% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 3,987,051 3,915,643 3,622,920 3,283,437 2,952,393 2,766,437 0 -
NOSH 2,942,690 2,933,066 2,924,068 2,780,453 2,691,824 2,682,475 0 -
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 63.84% 119.40% 96.10% 94.32% 103.45% 169.10% 0.00% -
ROE 8.12% 13.83% 11.35% 11.95% 14.24% 20.01% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.23 15.46 14.63 14.96 15.10 12.21 0.00 -
EPS 11.00 18.46 14.06 14.11 15.62 20.64 0.00 -
DPS 9.18 8.73 8.36 8.30 7.50 6.58 0.00 -
NAPS 1.3549 1.335 1.239 1.1809 1.0968 1.0313 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,837,311
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.80 13.24 12.49 12.15 11.87 9.56 0.00 -
EPS 9.45 15.81 12.00 11.46 12.28 16.17 0.00 -
DPS 7.89 7.48 7.14 6.74 5.89 5.15 0.00 -
NAPS 1.1642 1.1433 1.0578 0.9587 0.8621 0.8078 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 1.66 1.54 1.44 1.54 1.36 1.11 0.00 -
P/RPS 9.63 9.96 9.84 10.29 9.01 9.09 0.00 -
P/EPS 15.09 8.34 10.24 10.91 8.71 5.38 0.00 -
EY 6.63 11.99 9.76 9.16 11.49 18.59 0.00 -
DY 5.53 5.67 5.81 5.39 5.51 5.93 0.00 -
P/NAPS 1.23 1.15 1.16 1.30 1.24 1.08 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 11/08/16 11/08/15 11/08/14 06/08/13 07/08/12 11/08/11 - -
Price 1.68 1.53 1.42 1.33 1.46 1.07 0.00 -
P/RPS 9.75 9.90 9.71 8.89 9.67 8.77 0.00 -
P/EPS 15.27 8.29 10.10 9.43 9.35 5.18 0.00 -
EY 6.55 12.07 9.90 10.61 10.70 19.29 0.00 -
DY 5.46 5.71 5.89 6.24 5.14 6.15 0.00 -
P/NAPS 1.24 1.15 1.15 1.13 1.33 1.04 0.00 -

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
Post a Comment