[SUNREIT] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
24-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 111.97%
YoY- 8.6%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 255,759 253,083 227,808 210,489 205,592 205,776 157,778 8.37%
PBT 135,286 136,033 126,719 117,434 108,131 94,625 355,874 -14.87%
Tax 0 0 0 0 0 0 0 -
NP 135,286 136,033 126,719 117,434 108,131 94,625 355,874 -14.87%
-
NP to SH 135,286 136,033 126,719 117,434 108,131 94,625 355,874 -14.87%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 120,473 117,050 101,089 93,055 97,461 111,151 -198,096 -
-
Net Worth 3,991,464 3,949,392 3,618,368 3,447,359 2,956,479 2,723,425 2,613,407 7.30%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 134,001 138,694 133,157 123,568 113,793 100,539 87,426 7.37%
Div Payout % 99.05% 101.96% 105.08% 105.22% 105.24% 106.25% 24.57% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 3,991,464 3,949,392 3,618,368 3,447,359 2,956,479 2,723,425 2,613,407 7.30%
NOSH 2,945,078 2,957,239 2,926,535 2,921,243 2,696,533 2,688,210 2,681,793 1.57%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 52.90% 53.75% 55.63% 55.79% 52.59% 45.98% 225.55% -
ROE 3.39% 3.44% 3.50% 3.41% 3.66% 3.47% 13.62% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.68 8.56 7.78 7.21 7.62 7.65 5.88 6.70%
EPS 4.60 4.60 4.33 4.02 4.01 3.52 13.27 -16.17%
DPS 4.55 4.69 4.55 4.23 4.22 3.74 3.26 5.70%
NAPS 1.3553 1.3355 1.2364 1.1801 1.0964 1.0131 0.9745 5.64%
Adjusted Per Share Value based on latest NOSH - 2,926,132
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.47 7.39 6.65 6.15 6.00 6.01 4.61 8.36%
EPS 3.95 3.97 3.70 3.43 3.16 2.76 10.39 -14.87%
DPS 3.91 4.05 3.89 3.61 3.32 2.94 2.55 7.37%
NAPS 1.1655 1.1532 1.0565 1.0066 0.8633 0.7952 0.7631 7.30%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.72 1.46 1.52 1.24 1.55 1.25 1.03 -
P/RPS 19.81 17.06 19.53 17.21 20.33 16.33 17.51 2.07%
P/EPS 37.44 31.74 35.10 30.85 38.65 35.51 7.76 29.95%
EY 2.67 3.15 2.85 3.24 2.59 2.82 12.88 -23.05%
DY 2.65 3.21 2.99 3.41 2.72 2.99 3.17 -2.93%
P/NAPS 1.27 1.09 1.23 1.05 1.41 1.23 1.06 3.05%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 14/02/17 27/01/16 28/01/15 24/01/14 23/01/13 09/02/12 26/01/11 -
Price 1.77 1.48 1.58 1.26 1.51 1.29 1.02 -
P/RPS 20.38 17.29 20.30 17.49 19.81 16.85 17.34 2.72%
P/EPS 38.53 32.17 36.49 31.34 37.66 36.65 7.69 30.77%
EY 2.60 3.11 2.74 3.19 2.66 2.73 13.01 -23.51%
DY 2.57 3.17 2.88 3.36 2.79 2.90 3.20 -3.58%
P/NAPS 1.31 1.11 1.28 1.07 1.38 1.27 1.05 3.75%

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