[SUNREIT] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock

[SUNREIT] SUNWAY REAL ESTATE INVT TRUST

Announcement Date

28-Jan-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Dec-2021 [#4]

Profit Trend

YoY--%

Quarter Report

Sunway REIT 6Q 2021 Financial Report_28 January 2022.pdf

Latest QR

Upcoming QR

SUNREIT's Result

SUNREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annual (Unaudited) Result
Revenue	715,689	651,446	675,558	556,875	580,299	560,406	522,868	4.94%
YoY %	9.86%	-3.57%	21.31%	-4.04%	3.55%	7.18%	-	-
Horiz. %	136.88%	124.59%	129.20%	106.50%	110.98%	107.18%	100.00%	-
PBT	339,556	332,875	194,634	207,307	394,318	428,691	424,484	-3.37%
YoY %	2.01%	71.03%	-6.11%	-47.43%	-8.02%	0.99%	-	-
Horiz. %	79.99%	78.42%	45.85%	48.84%	92.89%	100.99%	100.00%	-
Tax	-1,365	-9,317	850	900	-7,945	-1,000	0	-
YoY %	85.35%	-1,196.12%	-5.56%	111.33%	-694.50%	0.00%	-	-
Horiz. %	136.50%	931.70%	-85.00%	-90.00%	794.50%	100.00%	-	-
NP	338,191	323,558	195,484	208,207	386,373	427,691	424,484	-3.43%
YoY %	4.52%	65.52%	-6.11%	-46.11%	-9.66%	0.76%	-	-
Horiz. %	79.67%	76.22%	46.05%	49.05%	91.02%	100.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	338,191	323,558	195,484	208,207	386,373	427,691	424,484	-3.43%
YoY %	4.52%	65.52%	-6.11%	-46.11%	-9.66%	0.76%	-	-
Horiz. %	79.67%	76.22%	46.05%	49.05%	91.02%	100.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.40%	2.80%	-0.44%	-0.43%	2.01%	0.23%	0.00%	-
YoY %	-85.71%	736.36%	-2.33%	-121.39%	773.91%	0.00%	-	-
Horiz. %	173.91%	1,217.39%	-191.30%	-186.96%	873.91%	100.00%	-	-
Total Cost	377,498	327,888	480,074	348,668	193,926	132,715	98,384	22.95%
YoY %	15.13%	-31.70%	37.69%	79.79%	46.12%	34.89%	-	-
Horiz. %	383.70%	333.27%	487.96%	354.40%	197.11%	134.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,015,973	5,017,000	5,029,672	4,359,893	4,389,638	4,289,800	4,144,902	2.97%
YoY %	-0.02%	-0.25%	15.36%	-0.68%	2.33%	3.50%	-	-
Horiz. %	121.02%	121.04%	121.35%	105.19%	105.90%	103.50%	100.00%	-

	31/12/23	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	318,507	315,767	208,913	215,874	282,432	281,843	270,652	2.53%
YoY %	0.87%	51.15%	-3.22%	-23.57%	0.21%	4.13%	-	-
Horiz. %	117.68%	116.67%	77.19%	79.76%	104.35%	104.13%	100.00%	-
Div Payout %	94.18%	97.59%	106.87%	103.68%	73.10%	65.90%	63.76%	-
YoY %	-3.49%	-8.68%	3.08%	41.83%	10.93%	3.36%	-	-
Horiz. %	147.71%	153.06%	167.61%	162.61%	114.65%	103.36%	100.00%	-

	31/12/23	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	5,015,973	5,017,000	5,029,672	4,359,893	4,389,638	4,289,800	4,144,902	2.97%
YoY %	-0.02%	-0.25%	15.36%	-0.68%	2.33%	3.50%	-	-
Horiz. %	121.02%	121.04%	121.35%	105.19%	105.90%	103.50%	100.00%	-
NOSH	3,424,807	3,424,807	3,424,807	2,945,078	2,945,078	2,945,078	2,945,078	2.34%
YoY %	0.00%	0.00%	16.29%	0.00%	0.00%	0.00%	-	-
Horiz. %	116.29%	116.29%	116.29%	100.00%	100.00%	100.00%	100.00%	-

	31/12/23	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	47.25%	49.67%	28.94%	37.39%	66.58%	76.32%	81.18%	-
YoY %	-4.87%	71.63%	-22.60%	-43.84%	-12.76%	-5.99%	-	-
Horiz. %	58.20%	61.19%	35.65%	46.06%	82.02%	94.01%	100.00%	-
ROE	6.74%	6.45%	3.89%	4.78%	8.80%	9.97%	10.24%	-
YoY %	4.50%	65.81%	-18.62%	-45.68%	-11.74%	-2.64%	-	-
Horiz. %	65.82%	62.99%	37.99%	46.68%	85.94%	97.36%	100.00%	-

	31/12/23	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	20.90	19.02	19.73	18.91	19.70	19.03	17.75	2.54%
YoY %	9.88%	-3.60%	4.34%	-4.01%	3.52%	7.21%	-	-
Horiz. %	117.75%	107.15%	111.15%	106.54%	110.99%	107.21%	100.00%	-
EPS	9.30	8.86	4.98	6.40	12.98	14.52	14.41	-6.50%
YoY %	4.97%	77.91%	-22.19%	-50.69%	-10.61%	0.76%	-	-
Horiz. %	64.54%	61.49%	34.56%	44.41%	90.08%	100.76%	100.00%	-
DPS	9.30	9.22	6.10	7.33	9.59	9.57	9.19	0.18%
YoY %	0.87%	51.15%	-16.78%	-23.57%	0.21%	4.13%	-	-
Horiz. %	101.20%	100.33%	66.38%	79.76%	104.35%	104.13%	100.00%	-
NAPS	1.4646	1.4649	1.4686	1.4804	1.4905	1.4566	1.4074	0.61%
YoY %	-0.02%	-0.25%	-0.80%	-0.68%	2.33%	3.50%	-	-
Horiz. %	104.06%	104.09%	104.35%	105.19%	105.90%	103.50%	100.00%	-

	31/12/23	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,424,807
RPS	20.90	19.02	19.73	16.26	16.94	16.36	15.27	4.94%
YoY %	9.88%	-3.60%	21.34%	-4.01%	3.55%	7.14%	-	-
Horiz. %	136.87%	124.56%	129.21%	106.48%	110.94%	107.14%	100.00%	-
EPS	9.30	8.86	4.98	6.08	11.28	12.49	12.39	-4.31%
YoY %	4.97%	77.91%	-18.09%	-46.10%	-9.69%	0.81%	-	-
Horiz. %	75.06%	71.51%	40.19%	49.07%	91.04%	100.81%	100.00%	-
DPS	9.30	9.22	6.10	6.30	8.25	8.23	7.90	2.53%
YoY %	0.87%	51.15%	-3.17%	-23.64%	0.24%	4.18%	-	-
Horiz. %	117.72%	116.71%	77.22%	79.75%	104.43%	104.18%	100.00%	-
NAPS	1.4646	1.4649	1.4686	1.273	1.2817	1.2526	1.2103	2.97%
YoY %	-0.02%	-0.25%	15.37%	-0.68%	2.32%	3.50%	-	-
Horiz. %	121.01%	121.04%	121.34%	105.18%	105.90%	103.50%	100.00%	-

	31/12/23	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.54	1.46	1.41	1.62	1.87	1.77	1.78	-
P/RPS	7.37	7.68	7.15	8.57	9.49	9.30	10.03	-4.62%
YoY %	-4.04%	7.41%	-16.57%	-9.69%	2.04%	-7.28%	-	-
Horiz. %	73.48%	76.57%	71.29%	85.44%	94.62%	92.72%	100.00%	-
P/EPS	15.60	15.45	24.70	22.91	14.25	12.19	12.35	3.65%
YoY %	0.97%	-37.45%	7.81%	60.77%	16.90%	-1.30%	-	-
Horiz. %	126.32%	125.10%	200.00%	185.51%	115.38%	98.70%	100.00%	-
EY	6.41	6.47	4.05	4.36	7.02	8.20	8.10	-3.53%
YoY %	-0.93%	59.75%	-7.11%	-37.89%	-14.39%	1.23%	-	-
Horiz. %	79.14%	79.88%	50.00%	53.83%	86.67%	101.23%	100.00%	-
DY	6.04	6.32	4.33	4.52	5.13	5.41	5.16	2.44%
YoY %	-4.43%	45.96%	-4.20%	-11.89%	-5.18%	4.84%	-	-
Horiz. %	117.05%	122.48%	83.91%	87.60%	99.42%	104.84%	100.00%	-
P/NAPS	1.05	1.00	0.96	1.09	1.25	1.22	1.26	-2.76%
YoY %	5.00%	4.17%	-11.93%	-12.80%	2.46%	-3.17%	-	-
Horiz. %	83.33%	79.37%	76.19%	86.51%	99.21%	96.83%	100.00%	-

	31/12/23	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	30/01/24	30/01/23	28/01/22	03/08/20	08/08/19	09/08/18	10/08/17	-
Price	1.59	1.59	1.39	1.50	1.89	1.74	1.73	-
P/RPS	7.61	8.36	7.05	7.93	9.59	9.14	9.74	-3.72%
YoY %	-8.97%	18.58%	-11.10%	-17.31%	4.92%	-6.16%	-	-
Horiz. %	78.13%	85.83%	72.38%	81.42%	98.46%	93.84%	100.00%	-
P/EPS	16.10	16.83	24.35	21.22	14.41	11.98	12.00	4.62%
YoY %	-4.34%	-30.88%	14.75%	47.26%	20.28%	-0.17%	-	-
Horiz. %	134.17%	140.25%	202.92%	176.83%	120.08%	99.83%	100.00%	-
EY	6.21	5.94	4.11	4.71	6.94	8.35	8.33	-4.41%
YoY %	4.55%	44.53%	-12.74%	-32.13%	-16.89%	0.24%	-	-
Horiz. %	74.55%	71.31%	49.34%	56.54%	83.31%	100.24%	100.00%	-
DY	5.85	5.80	4.39	4.89	5.07	5.50	5.31	1.49%
YoY %	0.86%	32.12%	-10.22%	-3.55%	-7.82%	3.58%	-	-
Horiz. %	110.17%	109.23%	82.67%	92.09%	95.48%	103.58%	100.00%	-
P/NAPS	1.09	1.09	0.95	1.01	1.27	1.19	1.23	-1.83%
YoY %	0.00%	14.74%	-5.94%	-20.47%	6.72%	-3.25%	-	-
Horiz. %	88.62%	88.62%	77.24%	82.11%	103.25%	96.75%	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