[SUNREIT] YoY Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
27-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -80.18%
YoY- -0.57%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 307,479 143,741 141,169 128,879 121,216 113,812 100,176 16.11%
PBT 104,711 73,009 79,229 64,143 64,513 63,451 55,400 8.85%
Tax 0 0 0 0 0 0 0 -
NP 104,711 73,009 79,229 64,143 64,513 63,451 55,400 8.85%
-
NP to SH 104,711 73,009 79,229 64,143 64,513 63,451 55,400 8.85%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 202,768 70,732 61,940 64,736 56,703 50,361 44,776 22.29%
-
Net Worth 5,073,167 4,290,095 4,144,902 3,989,697 3,937,354 3,619,338 3,444,130 5.29%
Dividend
31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 57,194 73,037 78,633 66,853 62,450 66,667 58,315 -0.25%
Div Payout % 54.62% 100.04% 99.25% 104.23% 96.80% 105.07% 105.26% -
Equity
31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 5,073,167 4,290,095 4,144,902 3,989,697 3,937,354 3,619,338 3,444,130 5.29%
NOSH 3,424,807 2,945,078 2,945,078 2,945,078 2,945,799 2,924,009 2,915,789 2.16%
Ratio Analysis
31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 34.05% 50.79% 56.12% 49.77% 53.22% 55.75% 55.30% -
ROE 2.06% 1.70% 1.91% 1.61% 1.64% 1.75% 1.61% -
Per Share
31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.98 4.88 4.79 4.38 4.11 3.89 3.44 13.64%
EPS 2.85 2.48 2.69 2.15 2.19 2.17 1.90 5.55%
DPS 1.67 2.48 2.67 2.27 2.12 2.28 2.00 -2.37%
NAPS 1.4813 1.4567 1.4074 1.3547 1.3366 1.2378 1.1812 3.06%
Adjusted Per Share Value based on latest NOSH - 2,945,078
31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.98 4.20 4.12 3.76 3.54 3.32 2.93 16.09%
EPS 2.85 2.13 2.31 1.87 1.88 1.85 1.62 7.81%
DPS 1.67 2.13 2.30 1.95 1.82 1.95 1.70 -0.23%
NAPS 1.4813 1.2527 1.2103 1.1649 1.1497 1.0568 1.0056 5.29%
Price Multiplier on Financial Quarter End Date
31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/21 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.49 1.69 1.72 1.73 1.55 1.53 1.42 -
P/RPS 16.60 34.63 35.88 39.53 37.67 39.31 41.33 -11.44%
P/EPS 48.73 68.17 63.94 79.43 70.78 70.51 74.74 -5.54%
EY 2.05 1.47 1.56 1.26 1.41 1.42 1.34 5.82%
DY 1.12 1.47 1.55 1.31 1.37 1.49 1.41 -3.02%
P/NAPS 1.01 1.16 1.22 1.28 1.16 1.24 1.20 -2.27%
Price Multiplier on Announcement Date
31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/05/21 01/11/18 31/10/17 27/10/16 29/10/15 06/11/14 29/10/13 -
Price 1.42 1.69 1.72 1.77 1.49 1.51 1.36 -
P/RPS 15.82 34.63 35.88 40.45 36.21 38.79 39.59 -11.50%
P/EPS 46.44 68.17 63.94 81.27 68.04 69.59 71.58 -5.60%
EY 2.15 1.47 1.56 1.23 1.47 1.44 1.40 5.88%
DY 1.18 1.47 1.55 1.28 1.42 1.51 1.47 -2.88%
P/NAPS 0.96 1.16 1.22 1.31 1.11 1.22 1.15 -2.37%

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