[SUNREIT] YoY Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -0.13%
YoY- 7.69%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 520,442 511,237 451,356 424,761 416,053 405,157 320,165 8.42%
PBT 274,189 267,732 244,716 234,552 217,801 189,572 532,808 -10.47%
Tax 0 0 0 0 0 0 0 -
NP 274,189 267,732 244,716 234,552 217,801 189,572 532,808 -10.47%
-
NP to SH 274,189 267,732 244,716 234,552 217,801 189,572 532,808 -10.47%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 246,253 243,505 206,640 190,209 198,252 215,585 -212,642 -
-
Net Worth 3,992,347 3,924,547 3,617,086 3,444,349 3,014,420 2,724,515 2,614,894 7.30%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 271,732 276,747 261,134 246,630 226,455 201,039 177,602 7.33%
Div Payout % 99.10% 103.37% 106.71% 105.15% 103.97% 106.05% 33.33% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 3,992,347 3,924,547 3,617,086 3,444,349 3,014,420 2,724,515 2,614,894 7.30%
NOSH 2,945,078 2,939,956 2,931,900 2,922,159 2,704,486 2,687,693 2,685,524 1.54%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 52.68% 52.37% 54.22% 55.22% 52.35% 46.79% 166.42% -
ROE 6.87% 6.82% 6.77% 6.81% 7.23% 6.96% 20.38% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 17.67 17.39 15.39 14.54 15.38 15.07 11.92 6.77%
EPS 9.31 9.11 8.35 8.03 8.05 7.05 19.84 -11.83%
DPS 9.23 9.41 8.91 8.44 8.37 7.48 6.61 5.71%
NAPS 1.3556 1.3349 1.2337 1.1787 1.1146 1.0137 0.9737 5.66%
Adjusted Per Share Value based on latest NOSH - 2,924,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 15.20 14.93 13.18 12.40 12.15 11.83 9.35 8.42%
EPS 8.01 7.82 7.15 6.85 6.36 5.54 15.56 -10.46%
DPS 7.93 8.08 7.62 7.20 6.61 5.87 5.19 7.31%
NAPS 1.1657 1.1459 1.0561 1.0057 0.8802 0.7955 0.7635 7.30%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.72 1.60 1.57 1.36 1.52 1.25 1.06 -
P/RPS 9.73 9.20 10.20 9.36 9.88 8.29 8.89 1.51%
P/EPS 18.47 17.57 18.81 16.94 18.87 17.72 5.34 22.95%
EY 5.41 5.69 5.32 5.90 5.30 5.64 18.72 -18.67%
DY 5.36 5.88 5.67 6.21 5.51 5.98 6.24 -2.49%
P/NAPS 1.27 1.20 1.27 1.15 1.36 1.23 1.09 2.57%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 03/05/17 27/04/16 29/04/15 29/04/14 28/05/13 25/04/12 03/05/11 -
Price 1.71 1.60 1.66 1.37 1.62 1.24 1.09 -
P/RPS 9.68 9.20 10.78 9.42 10.53 8.23 9.14 0.96%
P/EPS 18.37 17.57 19.89 17.07 20.12 17.58 5.49 22.27%
EY 5.44 5.69 5.03 5.86 4.97 5.69 18.20 -18.21%
DY 5.40 5.88 5.37 6.16 5.17 6.03 6.07 -1.92%
P/NAPS 1.26 1.20 1.35 1.16 1.45 1.22 1.12 1.98%

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