[SUNREIT] YoY Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
28-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 99.71%
YoY- 7.91%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 282,639 255,759 253,083 227,808 210,489 205,592 205,776 5.42%
PBT 150,226 135,286 136,033 126,719 117,434 108,131 94,625 8.00%
Tax 0 0 0 0 0 0 0 -
NP 150,226 135,286 136,033 126,719 117,434 108,131 94,625 8.00%
-
NP to SH 150,226 135,286 136,033 126,719 117,434 108,131 94,625 8.00%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 132,413 120,473 117,050 101,089 93,055 97,461 111,151 2.95%
-
Net Worth 4,146,080 3,991,464 3,949,392 3,618,368 3,447,359 2,956,479 2,723,425 7.24%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 148,726 134,001 138,694 133,157 123,568 113,793 100,539 6.73%
Div Payout % 99.00% 99.05% 101.96% 105.08% 105.22% 105.24% 106.25% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 4,146,080 3,991,464 3,949,392 3,618,368 3,447,359 2,956,479 2,723,425 7.24%
NOSH 2,945,078 2,945,078 2,957,239 2,926,535 2,921,243 2,696,533 2,688,210 1.53%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 53.15% 52.90% 53.75% 55.63% 55.79% 52.59% 45.98% -
ROE 3.62% 3.39% 3.44% 3.50% 3.41% 3.66% 3.47% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 9.60 8.68 8.56 7.78 7.21 7.62 7.65 3.85%
EPS 5.09 4.60 4.60 4.33 4.02 4.01 3.52 6.33%
DPS 5.05 4.55 4.69 4.55 4.23 4.22 3.74 5.12%
NAPS 1.4078 1.3553 1.3355 1.2364 1.1801 1.0964 1.0131 5.63%
Adjusted Per Share Value based on latest NOSH - 2,929,073
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 8.25 7.47 7.39 6.65 6.15 6.00 6.01 5.41%
EPS 4.39 3.95 3.97 3.70 3.43 3.16 2.76 8.03%
DPS 4.34 3.91 4.05 3.89 3.61 3.32 2.94 6.70%
NAPS 1.2106 1.1655 1.1532 1.0565 1.0066 0.8633 0.7952 7.24%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.90 1.72 1.46 1.52 1.24 1.55 1.25 -
P/RPS 19.80 19.81 17.06 19.53 17.21 20.33 16.33 3.26%
P/EPS 37.25 37.44 31.74 35.10 30.85 38.65 35.51 0.79%
EY 2.68 2.67 3.15 2.85 3.24 2.59 2.82 -0.84%
DY 2.66 2.65 3.21 2.99 3.41 2.72 2.99 -1.92%
P/NAPS 1.35 1.27 1.09 1.23 1.05 1.41 1.23 1.56%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 06/02/18 14/02/17 27/01/16 28/01/15 24/01/14 23/01/13 09/02/12 -
Price 1.72 1.77 1.48 1.58 1.26 1.51 1.29 -
P/RPS 17.92 20.38 17.29 20.30 17.49 19.81 16.85 1.03%
P/EPS 33.72 38.53 32.17 36.49 31.34 37.66 36.65 -1.37%
EY 2.97 2.60 3.11 2.74 3.19 2.66 2.73 1.41%
DY 2.94 2.57 3.17 2.88 3.36 2.79 2.90 0.22%
P/NAPS 1.22 1.31 1.11 1.28 1.07 1.38 1.27 -0.66%

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