[SUNREIT] YoY Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
29-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -88.09%
YoY- 1.67%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 143,741 141,169 128,879 121,216 113,812 100,176 99,772 6.27%
PBT 73,009 79,229 64,143 64,513 63,451 55,400 52,009 5.81%
Tax 0 0 0 0 0 0 0 -
NP 73,009 79,229 64,143 64,513 63,451 55,400 52,009 5.81%
-
NP to SH 73,009 79,229 64,143 64,513 63,451 55,400 52,009 5.81%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 70,732 61,940 64,736 56,703 50,361 44,776 47,763 6.75%
-
Net Worth 4,290,095 4,144,902 3,989,697 3,937,354 3,619,338 3,444,130 2,955,620 6.40%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 73,037 78,633 66,853 62,450 66,667 58,315 54,703 4.93%
Div Payout % 100.04% 99.25% 104.23% 96.80% 105.07% 105.26% 105.18% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 4,290,095 4,144,902 3,989,697 3,937,354 3,619,338 3,444,130 2,955,620 6.40%
NOSH 2,945,078 2,945,078 2,945,078 2,945,799 2,924,009 2,915,789 2,694,766 1.49%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 50.79% 56.12% 49.77% 53.22% 55.75% 55.30% 52.13% -
ROE 1.70% 1.91% 1.61% 1.64% 1.75% 1.61% 1.76% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.88 4.79 4.38 4.11 3.89 3.44 3.70 4.71%
EPS 2.48 2.69 2.15 2.19 2.17 1.90 1.93 4.26%
DPS 2.48 2.67 2.27 2.12 2.28 2.00 2.03 3.39%
NAPS 1.4567 1.4074 1.3547 1.3366 1.2378 1.1812 1.0968 4.84%
Adjusted Per Share Value based on latest NOSH - 2,945,799
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.20 4.12 3.76 3.54 3.32 2.93 2.91 6.30%
EPS 2.13 2.31 1.87 1.88 1.85 1.62 1.52 5.78%
DPS 2.13 2.30 1.95 1.82 1.95 1.70 1.60 4.88%
NAPS 1.2527 1.2103 1.1649 1.1497 1.0568 1.0056 0.863 6.40%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.69 1.72 1.73 1.55 1.53 1.42 1.45 -
P/RPS 34.63 35.88 39.53 37.67 39.31 41.33 39.16 -2.02%
P/EPS 68.17 63.94 79.43 70.78 70.51 74.74 75.13 -1.60%
EY 1.47 1.56 1.26 1.41 1.42 1.34 1.33 1.68%
DY 1.47 1.55 1.31 1.37 1.49 1.41 1.40 0.81%
P/NAPS 1.16 1.22 1.28 1.16 1.24 1.20 1.32 -2.12%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 01/11/18 31/10/17 27/10/16 29/10/15 06/11/14 29/10/13 23/10/12 -
Price 1.69 1.72 1.77 1.49 1.51 1.36 1.51 -
P/RPS 34.63 35.88 40.45 36.21 38.79 39.59 40.78 -2.68%
P/EPS 68.17 63.94 81.27 68.04 69.59 71.58 78.24 -2.26%
EY 1.47 1.56 1.23 1.47 1.44 1.40 1.28 2.33%
DY 1.47 1.55 1.28 1.42 1.51 1.47 1.34 1.55%
P/NAPS 1.16 1.22 1.31 1.11 1.22 1.15 1.38 -2.85%

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