[SUNREIT] YoY Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
03-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 1.34%
YoY- 2.41%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 443,795 579,653 565,538 520,442 511,237 451,356 424,761 0.58%
PBT 153,678 287,017 294,104 274,189 267,732 244,716 234,552 -5.47%
Tax 0 -9,193 0 0 0 0 0 -
NP 153,678 277,824 294,104 274,189 267,732 244,716 234,552 -5.47%
-
NP to SH 153,678 277,824 294,104 274,189 267,732 244,716 234,552 -5.47%
-
Tax Rate 0.00% 3.20% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 290,117 301,829 271,434 246,253 243,505 206,640 190,209 5.78%
-
Net Worth 5,077,962 4,283,321 4,145,786 3,992,347 3,924,547 3,617,086 3,444,349 5.30%
Dividend
30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 96,873 287,046 291,366 271,732 276,747 261,134 246,630 -11.70%
Div Payout % 63.04% 103.32% 99.07% 99.10% 103.37% 106.71% 105.15% -
Equity
30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 5,077,962 4,283,321 4,145,786 3,992,347 3,924,547 3,617,086 3,444,349 5.30%
NOSH 3,424,807 2,945,078 2,945,078 2,945,078 2,939,956 2,931,900 2,922,159 2.13%
Ratio Analysis
30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 34.63% 47.93% 52.00% 52.68% 52.37% 54.22% 55.22% -
ROE 3.03% 6.49% 7.09% 6.87% 6.82% 6.77% 6.81% -
Per Share
30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 12.96 19.68 19.20 17.67 17.39 15.39 14.54 -1.52%
EPS 4.00 9.43 9.96 9.31 9.11 8.35 8.03 -8.86%
DPS 2.83 9.75 9.89 9.23 9.41 8.91 8.44 -13.54%
NAPS 1.4827 1.4544 1.4077 1.3556 1.3349 1.2337 1.1787 3.10%
Adjusted Per Share Value based on latest NOSH - 2,945,078
30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 12.96 16.93 16.51 15.20 14.93 13.18 12.40 0.59%
EPS 4.00 8.11 8.59 8.01 7.82 7.15 6.85 -6.91%
DPS 2.83 8.38 8.51 7.93 8.08 7.62 7.20 -11.69%
NAPS 1.4827 1.2507 1.2105 1.1657 1.1459 1.0561 1.0057 5.30%
Price Multiplier on Financial Quarter End Date
30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/09/21 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.40 1.80 1.60 1.72 1.60 1.57 1.36 -
P/RPS 10.80 9.15 8.33 9.73 9.20 10.20 9.36 1.92%
P/EPS 31.20 19.08 16.02 18.47 17.57 18.81 16.94 8.47%
EY 3.21 5.24 6.24 5.41 5.69 5.32 5.90 -7.78%
DY 2.02 5.41 6.18 5.36 5.88 5.67 6.21 -13.89%
P/NAPS 0.94 1.24 1.14 1.27 1.20 1.27 1.15 -2.65%
Price Multiplier on Announcement Date
30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 09/11/21 02/05/19 03/05/18 03/05/17 27/04/16 29/04/15 29/04/14 -
Price 1.46 1.87 1.65 1.71 1.60 1.66 1.37 -
P/RPS 11.27 9.50 8.59 9.68 9.20 10.78 9.42 2.41%
P/EPS 32.54 19.82 16.52 18.37 17.57 19.89 17.07 8.97%
EY 3.07 5.04 6.05 5.44 5.69 5.03 5.86 -8.25%
DY 1.94 5.21 6.00 5.40 5.88 5.37 6.16 -14.26%
P/NAPS 0.98 1.29 1.17 1.26 1.20 1.35 1.16 -2.22%

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