[SUNREIT] YoY Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
27-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -1.59%
YoY- 9.41%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 579,653 565,538 520,442 511,237 451,356 424,761 416,053 5.67%
PBT 287,017 294,104 274,189 267,732 244,716 234,552 217,801 4.70%
Tax -9,193 0 0 0 0 0 0 -
NP 277,824 294,104 274,189 267,732 244,716 234,552 217,801 4.13%
-
NP to SH 277,824 294,104 274,189 267,732 244,716 234,552 217,801 4.13%
-
Tax Rate 3.20% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 301,829 271,434 246,253 243,505 206,640 190,209 198,252 7.25%
-
Net Worth 4,283,321 4,145,786 3,992,347 3,924,547 3,617,086 3,444,349 3,014,420 6.02%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 287,046 291,366 271,732 276,747 261,134 246,630 226,455 4.02%
Div Payout % 103.32% 99.07% 99.10% 103.37% 106.71% 105.15% 103.97% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 4,283,321 4,145,786 3,992,347 3,924,547 3,617,086 3,444,349 3,014,420 6.02%
NOSH 2,945,078 2,945,078 2,945,078 2,939,956 2,931,900 2,922,159 2,704,486 1.42%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 47.93% 52.00% 52.68% 52.37% 54.22% 55.22% 52.35% -
ROE 6.49% 7.09% 6.87% 6.82% 6.77% 6.81% 7.23% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 19.68 19.20 17.67 17.39 15.39 14.54 15.38 4.19%
EPS 9.43 9.96 9.31 9.11 8.35 8.03 8.05 2.67%
DPS 9.75 9.89 9.23 9.41 8.91 8.44 8.37 2.57%
NAPS 1.4544 1.4077 1.3556 1.3349 1.2337 1.1787 1.1146 4.53%
Adjusted Per Share Value based on latest NOSH - 2,904,304
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 16.93 16.51 15.20 14.93 13.18 12.40 12.15 5.68%
EPS 8.11 8.59 8.01 7.82 7.15 6.85 6.36 4.13%
DPS 8.38 8.51 7.93 8.08 7.62 7.20 6.61 4.03%
NAPS 1.2507 1.2105 1.1657 1.1459 1.0561 1.0057 0.8802 6.02%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.80 1.60 1.72 1.60 1.57 1.36 1.52 -
P/RPS 9.15 8.33 9.73 9.20 10.20 9.36 9.88 -1.27%
P/EPS 19.08 16.02 18.47 17.57 18.81 16.94 18.87 0.18%
EY 5.24 6.24 5.41 5.69 5.32 5.90 5.30 -0.18%
DY 5.41 6.18 5.36 5.88 5.67 6.21 5.51 -0.30%
P/NAPS 1.24 1.14 1.27 1.20 1.27 1.15 1.36 -1.52%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 02/05/19 03/05/18 03/05/17 27/04/16 29/04/15 29/04/14 28/05/13 -
Price 1.87 1.65 1.71 1.60 1.66 1.37 1.62 -
P/RPS 9.50 8.59 9.68 9.20 10.78 9.42 10.53 -1.70%
P/EPS 19.82 16.52 18.37 17.57 19.89 17.07 20.12 -0.24%
EY 5.04 6.05 5.44 5.69 5.03 5.86 4.97 0.23%
DY 5.21 6.00 5.40 5.88 5.37 6.16 5.17 0.12%
P/NAPS 1.29 1.17 1.26 1.20 1.35 1.16 1.45 -1.92%

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