[SUNREIT] YoY Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -85.88%
YoY- 6.52%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 128,879 121,216 113,812 100,176 99,772 95,039 72,445 10.06%
PBT 64,143 64,513 63,451 55,400 52,009 43,864 310,638 -23.10%
Tax 0 0 0 0 0 0 0 -
NP 64,143 64,513 63,451 55,400 52,009 43,864 310,638 -23.10%
-
NP to SH 64,143 64,513 63,451 55,400 52,009 43,864 310,638 -23.10%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 64,736 56,703 50,361 44,776 47,763 51,175 -238,193 -
-
Net Worth 3,989,697 3,937,354 3,619,338 3,444,130 2,955,620 2,712,079 2,614,022 7.29%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 66,853 62,450 66,667 58,315 54,703 46,806 40,471 8.71%
Div Payout % 104.23% 96.80% 105.07% 105.26% 105.18% 106.71% 13.03% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 3,989,697 3,937,354 3,619,338 3,444,130 2,955,620 2,712,079 2,614,022 7.29%
NOSH 2,945,078 2,945,799 2,924,009 2,915,789 2,694,766 2,674,634 2,680,224 1.58%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 49.77% 53.22% 55.75% 55.30% 52.13% 46.15% 428.79% -
ROE 1.61% 1.64% 1.75% 1.61% 1.76% 1.62% 11.88% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.38 4.11 3.89 3.44 3.70 3.55 2.70 8.38%
EPS 2.15 2.19 2.17 1.90 1.93 1.64 11.59 -24.46%
DPS 2.27 2.12 2.28 2.00 2.03 1.75 1.51 7.02%
NAPS 1.3547 1.3366 1.2378 1.1812 1.0968 1.014 0.9753 5.62%
Adjusted Per Share Value based on latest NOSH - 2,915,789
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.76 3.54 3.32 2.93 2.91 2.78 2.12 10.01%
EPS 1.87 1.88 1.85 1.62 1.52 1.28 9.07 -23.12%
DPS 1.95 1.82 1.95 1.70 1.60 1.37 1.18 8.72%
NAPS 1.1649 1.1497 1.0568 1.0056 0.863 0.7919 0.7633 7.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.73 1.55 1.53 1.42 1.45 1.11 0.97 -
P/RPS 39.53 37.67 39.31 41.33 39.16 31.24 35.89 1.62%
P/EPS 79.43 70.78 70.51 74.74 75.13 67.68 8.37 45.45%
EY 1.26 1.41 1.42 1.34 1.33 1.48 11.95 -31.24%
DY 1.31 1.37 1.49 1.41 1.40 1.58 1.56 -2.86%
P/NAPS 1.28 1.16 1.24 1.20 1.32 1.09 0.99 4.37%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 27/10/16 29/10/15 06/11/14 29/10/13 23/10/12 01/11/11 10/11/10 -
Price 1.77 1.49 1.51 1.36 1.51 1.14 0.99 -
P/RPS 40.45 36.21 38.79 39.59 40.78 32.08 36.63 1.66%
P/EPS 81.27 68.04 69.59 71.58 78.24 69.51 8.54 45.52%
EY 1.23 1.47 1.44 1.40 1.28 1.44 11.71 -31.28%
DY 1.28 1.42 1.51 1.47 1.34 1.54 1.53 -2.92%
P/NAPS 1.31 1.11 1.22 1.15 1.38 1.12 1.02 4.25%

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