[SUNREIT] YoY Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
06-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -84.57%
YoY- 14.53%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 141,169 128,879 121,216 113,812 100,176 99,772 95,039 6.81%
PBT 79,229 64,143 64,513 63,451 55,400 52,009 43,864 10.34%
Tax 0 0 0 0 0 0 0 -
NP 79,229 64,143 64,513 63,451 55,400 52,009 43,864 10.34%
-
NP to SH 79,229 64,143 64,513 63,451 55,400 52,009 43,864 10.34%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 61,940 64,736 56,703 50,361 44,776 47,763 51,175 3.23%
-
Net Worth 4,144,902 3,989,697 3,937,354 3,619,338 3,444,130 2,955,620 2,712,079 7.31%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 78,633 66,853 62,450 66,667 58,315 54,703 46,806 9.02%
Div Payout % 99.25% 104.23% 96.80% 105.07% 105.26% 105.18% 106.71% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 4,144,902 3,989,697 3,937,354 3,619,338 3,444,130 2,955,620 2,712,079 7.31%
NOSH 2,945,078 2,945,078 2,945,799 2,924,009 2,915,789 2,694,766 2,674,634 1.61%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 56.12% 49.77% 53.22% 55.75% 55.30% 52.13% 46.15% -
ROE 1.91% 1.61% 1.64% 1.75% 1.61% 1.76% 1.62% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.79 4.38 4.11 3.89 3.44 3.70 3.55 5.11%
EPS 2.69 2.15 2.19 2.17 1.90 1.93 1.64 8.58%
DPS 2.67 2.27 2.12 2.28 2.00 2.03 1.75 7.28%
NAPS 1.4074 1.3547 1.3366 1.2378 1.1812 1.0968 1.014 5.61%
Adjusted Per Share Value based on latest NOSH - 2,924,009
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.12 3.76 3.54 3.32 2.93 2.91 2.78 6.77%
EPS 2.31 1.87 1.88 1.85 1.62 1.52 1.28 10.33%
DPS 2.30 1.95 1.82 1.95 1.70 1.60 1.37 9.01%
NAPS 1.2103 1.1649 1.1497 1.0568 1.0056 0.863 0.7919 7.31%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.72 1.73 1.55 1.53 1.42 1.45 1.11 -
P/RPS 35.88 39.53 37.67 39.31 41.33 39.16 31.24 2.33%
P/EPS 63.94 79.43 70.78 70.51 74.74 75.13 67.68 -0.94%
EY 1.56 1.26 1.41 1.42 1.34 1.33 1.48 0.88%
DY 1.55 1.31 1.37 1.49 1.41 1.40 1.58 -0.31%
P/NAPS 1.22 1.28 1.16 1.24 1.20 1.32 1.09 1.89%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 31/10/17 27/10/16 29/10/15 06/11/14 29/10/13 23/10/12 01/11/11 -
Price 1.72 1.77 1.49 1.51 1.36 1.51 1.14 -
P/RPS 35.88 40.45 36.21 38.79 39.59 40.78 32.08 1.88%
P/EPS 63.94 81.27 68.04 69.59 71.58 78.24 69.51 -1.38%
EY 1.56 1.23 1.47 1.44 1.40 1.28 1.44 1.34%
DY 1.55 1.28 1.42 1.51 1.47 1.34 1.54 0.10%
P/NAPS 1.22 1.31 1.11 1.22 1.15 1.38 1.12 1.43%

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