[SUNREIT] YoY Annualized Quarter Result on 30-Jun-2016 [#4]

Stock

[SUNREIT] SUNWAY REAL ESTATE INVT TRUST

Announcement Date

11-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Jun-2016 [#4]

Profit Trend

QoQ- 20.9%

YoY- -40.22%

Quarter Report

Sunway REIT 4Q 2016_Announcement.pdf

Latest QR

Upcoming QR

SUNREIT's Result

SUNREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	580,299	560,406	522,868	507,013	453,454	427,788	415,946	5.70%
YoY %	3.55%	7.18%	3.13%	11.81%	6.00%	2.85%	-	-
Horiz. %	139.51%	134.73%	125.71%	121.89%	109.02%	102.85%	100.00%	-
PBT	394,318	428,691	424,484	323,696	547,340	411,124	392,322	0.08%
YoY %	-8.02%	0.99%	31.14%	-40.86%	33.13%	4.79%	-	-
Horiz. %	100.51%	109.27%	108.20%	82.51%	139.51%	104.79%	100.00%	-
Tax	-7,945	-1,000	0	0	-5,896	0	0	-
YoY %	-694.50%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	134.75%	16.96%	0.00%	0.00%	100.00%	-	-	-
NP	386,373	427,691	424,484	323,696	541,444	411,124	392,322	-0.25%
YoY %	-9.66%	0.76%	31.14%	-40.22%	31.70%	4.79%	-	-
Horiz. %	98.48%	109.02%	108.20%	82.51%	138.01%	104.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	386,373	427,691	424,484	323,696	541,444	411,124	392,322	-0.25%
YoY %	-9.66%	0.76%	31.14%	-40.22%	31.70%	4.79%	-	-
Horiz. %	98.48%	109.02%	108.20%	82.51%	138.01%	104.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.01%	0.23%	0.00%	0.00%	1.08%	0.00%	0.00%	-
YoY %	773.91%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	186.11%	21.30%	0.00%	0.00%	100.00%	-	-	-
Total Cost	193,926	132,715	98,384	183,317	-87,990	16,664	23,624	42.00%
YoY %	46.12%	34.89%	-46.33%	308.34%	-628.02%	-29.46%	-	-
Horiz. %	820.89%	561.78%	416.46%	775.98%	-372.46%	70.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,389,638	4,289,800	4,144,902	3,987,051	3,915,643	3,622,920	3,283,437	4.95%
YoY %	2.33%	3.50%	3.96%	1.82%	8.08%	10.34%	-	-
Horiz. %	133.69%	130.65%	126.24%	121.43%	119.25%	110.34%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	282,432	281,843	270,652	270,139	256,056	244,452	230,777	3.42%
YoY %	0.21%	4.13%	0.19%	5.50%	4.75%	5.93%	-	-
Horiz. %	122.38%	122.13%	117.28%	117.06%	110.95%	105.93%	100.00%	-
Div Payout %	73.10%	65.90%	63.76%	83.45%	47.29%	59.46%	58.82%	-
YoY %	10.93%	3.36%	-23.59%	76.46%	-20.47%	1.09%	-	-
Horiz. %	124.28%	112.04%	108.40%	141.87%	80.40%	101.09%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	4,389,638	4,289,800	4,144,902	3,987,051	3,915,643	3,622,920	3,283,437	4.95%
YoY %	2.33%	3.50%	3.96%	1.82%	8.08%	10.34%	-	-
Horiz. %	133.69%	130.65%	126.24%	121.43%	119.25%	110.34%	100.00%	-
NOSH	2,945,078	2,945,078	2,945,078	2,942,690	2,933,066	2,924,068	2,780,453	0.96%
YoY %	0.00%	0.00%	0.08%	0.33%	0.31%	5.17%	-	-
Horiz. %	105.92%	105.92%	105.92%	105.83%	105.49%	105.17%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	66.58%	76.32%	81.18%	63.84%	119.40%	96.10%	94.32%	-
YoY %	-12.76%	-5.99%	27.16%	-46.53%	24.25%	1.89%	-	-
Horiz. %	70.59%	80.92%	86.07%	67.68%	126.59%	101.89%	100.00%	-
ROE	8.80%	9.97%	10.24%	8.12%	13.83%	11.35%	11.95%	-
YoY %	-11.74%	-2.64%	26.11%	-41.29%	21.85%	-5.02%	-	-
Horiz. %	73.64%	83.43%	85.69%	67.95%	115.73%	94.98%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	19.70	19.03	17.75	17.23	15.46	14.63	14.96	4.69%
YoY %	3.52%	7.21%	3.02%	11.45%	5.67%	-2.21%	-	-
Horiz. %	131.68%	127.21%	118.65%	115.17%	103.34%	97.79%	100.00%	-
EPS	12.98	14.52	14.41	11.00	18.46	14.06	14.11	-1.38%
YoY %	-10.61%	0.76%	31.00%	-40.41%	31.29%	-0.35%	-	-
Horiz. %	91.99%	102.91%	102.13%	77.96%	130.83%	99.65%	100.00%	-
DPS	9.59	9.57	9.19	9.18	8.73	8.36	8.30	2.43%
YoY %	0.21%	4.13%	0.11%	5.15%	4.43%	0.72%	-	-
Horiz. %	115.54%	115.30%	110.72%	110.60%	105.18%	100.72%	100.00%	-
NAPS	1.4905	1.4566	1.4074	1.3549	1.335	1.239	1.1809	3.95%
YoY %	2.33%	3.50%	3.87%	1.49%	7.75%	4.92%	-	-
Horiz. %	126.22%	123.35%	119.18%	114.73%	113.05%	104.92%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 2,947,170
RPS	16.94	16.36	15.27	14.80	13.24	12.49	12.15	5.69%
YoY %	3.55%	7.14%	3.18%	11.78%	6.00%	2.80%	-	-
Horiz. %	139.42%	134.65%	125.68%	121.81%	108.97%	102.80%	100.00%	-
EPS	11.28	12.49	12.39	9.45	15.81	12.00	11.46	-0.26%
YoY %	-9.69%	0.81%	31.11%	-40.23%	31.75%	4.71%	-	-
Horiz. %	98.43%	108.99%	108.12%	82.46%	137.96%	104.71%	100.00%	-
DPS	8.25	8.23	7.90	7.89	7.48	7.14	6.74	3.42%
YoY %	0.24%	4.18%	0.13%	5.48%	4.76%	5.93%	-	-
Horiz. %	122.40%	122.11%	117.21%	117.06%	110.98%	105.93%	100.00%	-
NAPS	1.2817	1.2526	1.2103	1.1642	1.1433	1.0578	0.9587	4.95%
YoY %	2.32%	3.50%	3.96%	1.83%	8.08%	10.34%	-	-
Horiz. %	133.69%	130.66%	126.24%	121.44%	119.26%	110.34%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.87	1.77	1.78	1.66	1.54	1.44	1.54	-
P/RPS	9.49	9.30	10.03	9.63	9.96	9.84	10.29	-1.33%
YoY %	2.04%	-7.28%	4.15%	-3.31%	1.22%	-4.37%	-	-
Horiz. %	92.23%	90.38%	97.47%	93.59%	96.79%	95.63%	100.00%	-
P/EPS	14.25	12.19	12.35	15.09	8.34	10.24	10.91	4.54%
YoY %	16.90%	-1.30%	-18.16%	80.94%	-18.55%	-6.14%	-	-
Horiz. %	130.61%	111.73%	113.20%	138.31%	76.44%	93.86%	100.00%	-
EY	7.02	8.20	8.10	6.63	11.99	9.76	9.16	-4.33%
YoY %	-14.39%	1.23%	22.17%	-44.70%	22.85%	6.55%	-	-
Horiz. %	76.64%	89.52%	88.43%	72.38%	130.90%	106.55%	100.00%	-
DY	5.13	5.41	5.16	5.53	5.67	5.81	5.39	-0.82%
YoY %	-5.18%	4.84%	-6.69%	-2.47%	-2.41%	7.79%	-	-
Horiz. %	95.18%	100.37%	95.73%	102.60%	105.19%	107.79%	100.00%	-
P/NAPS	1.25	1.22	1.26	1.23	1.15	1.16	1.30	-0.65%
YoY %	2.46%	-3.17%	2.44%	6.96%	-0.86%	-10.77%	-	-
Horiz. %	96.15%	93.85%	96.92%	94.62%	88.46%	89.23%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	08/08/19	09/08/18	10/08/17	11/08/16	11/08/15	11/08/14	06/08/13	-
Price	1.89	1.74	1.73	1.68	1.53	1.42	1.33	-
P/RPS	9.59	9.14	9.74	9.75	9.90	9.71	8.89	1.27%
YoY %	4.92%	-6.16%	-0.10%	-1.52%	1.96%	9.22%	-	-
Horiz. %	107.87%	102.81%	109.56%	109.67%	111.36%	109.22%	100.00%	-
P/EPS	14.41	11.98	12.00	15.27	8.29	10.10	9.43	7.31%
YoY %	20.28%	-0.17%	-21.41%	84.20%	-17.92%	7.10%	-	-
Horiz. %	152.81%	127.04%	127.25%	161.93%	87.91%	107.10%	100.00%	-
EY	6.94	8.35	8.33	6.55	12.07	9.90	10.61	-6.82%
YoY %	-16.89%	0.24%	27.18%	-45.73%	21.92%	-6.69%	-	-
Horiz. %	65.41%	78.70%	78.51%	61.73%	113.76%	93.31%	100.00%	-
DY	5.07	5.50	5.31	5.46	5.71	5.89	6.24	-3.39%
YoY %	-7.82%	3.58%	-2.75%	-4.38%	-3.06%	-5.61%	-	-
Horiz. %	81.25%	88.14%	85.10%	87.50%	91.51%	94.39%	100.00%	-
P/NAPS	1.27	1.19	1.23	1.24	1.15	1.15	1.13	1.96%
YoY %	6.72%	-3.25%	-0.81%	7.83%	0.00%	1.77%	-	-
Horiz. %	112.39%	105.31%	108.85%	109.73%	101.77%	101.77%	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