[SUNREIT] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
14-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 5.46%
YoY- -0.55%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 448,225 566,482 565,278 511,518 506,166 455,616 420,978 0.83%
PBT 150,798 278,908 300,452 270,572 272,066 253,438 234,868 -5.73%
Tax 0 0 0 0 0 0 0 -
NP 150,798 278,908 300,452 270,572 272,066 253,438 234,868 -5.73%
-
NP to SH 150,798 278,908 300,452 270,572 272,066 253,438 234,868 -5.73%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 297,426 287,574 264,826 240,946 234,100 202,178 186,110 6.44%
-
Net Worth 5,077,277 4,290,389 4,146,080 3,991,464 3,949,392 3,618,368 3,447,359 5.29%
Dividend
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 123,293 278,604 297,452 268,002 277,389 266,314 247,137 -8.85%
Div Payout % 81.76% 99.89% 99.00% 99.05% 101.96% 105.08% 105.22% -
Equity
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 5,077,277 4,290,389 4,146,080 3,991,464 3,949,392 3,618,368 3,447,359 5.29%
NOSH 3,424,807 2,945,078 2,945,078 2,945,078 2,957,239 2,926,535 2,921,243 2.14%
Ratio Analysis
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 33.64% 49.24% 53.15% 52.90% 53.75% 55.63% 55.79% -
ROE 2.97% 6.50% 7.25% 6.78% 6.89% 7.00% 6.81% -
Per Share
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 13.09 19.23 19.19 17.37 17.12 15.57 14.41 -1.27%
EPS 3.95 9.46 10.18 9.20 9.20 8.66 8.04 -9.03%
DPS 3.60 9.46 10.10 9.10 9.38 9.10 8.46 -10.76%
NAPS 1.4825 1.4568 1.4078 1.3553 1.3355 1.2364 1.1801 3.08%
Adjusted Per Share Value based on latest NOSH - 2,945,078
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 13.09 16.54 16.51 14.94 14.78 13.30 12.29 0.84%
EPS 3.95 8.14 8.77 7.90 7.94 7.40 6.86 -7.09%
DPS 3.60 8.13 8.69 7.83 8.10 7.78 7.22 -8.85%
NAPS 1.4825 1.2527 1.2106 1.1655 1.1532 1.0565 1.0066 5.29%
Price Multiplier on Financial Quarter End Date
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/21 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.43 1.73 1.90 1.72 1.46 1.52 1.24 -
P/RPS 10.93 8.99 9.90 9.90 8.53 9.76 8.60 3.24%
P/EPS 32.48 18.27 18.62 18.72 15.87 17.55 15.42 10.44%
EY 3.08 5.47 5.37 5.34 6.30 5.70 6.48 -9.43%
DY 2.52 5.47 5.32 5.29 6.42 5.99 6.82 -12.42%
P/NAPS 0.96 1.19 1.35 1.27 1.09 1.23 1.05 -1.18%
Price Multiplier on Announcement Date
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/08/21 14/02/19 06/02/18 14/02/17 27/01/16 28/01/15 24/01/14 -
Price 1.44 1.74 1.72 1.77 1.48 1.58 1.26 -
P/RPS 11.00 9.05 8.96 10.19 8.65 10.15 8.74 3.11%
P/EPS 32.70 18.37 16.86 19.27 16.09 18.24 15.67 10.30%
EY 3.06 5.44 5.93 5.19 6.22 5.48 6.38 -9.33%
DY 2.50 5.44 5.87 5.14 6.34 5.76 6.71 -12.33%
P/NAPS 0.97 1.19 1.22 1.31 1.11 1.28 1.07 -1.29%

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