[SUNREIT] YoY Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
03-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 52.01%
YoY- 2.41%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 517,761 434,740 424,154 390,332 383,428 338,517 318,571 6.68%
PBT 179,291 215,263 220,578 205,642 200,799 183,537 175,914 0.25%
Tax 0 -6,895 0 0 0 0 0 -
NP 179,291 208,368 220,578 205,642 200,799 183,537 175,914 0.25%
-
NP to SH 179,291 208,368 220,578 205,642 200,799 183,537 175,914 0.25%
-
Tax Rate 0.00% 3.20% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 338,470 226,372 203,576 184,690 182,629 154,980 142,657 12.19%
-
Net Worth 5,077,962 4,283,321 4,145,786 3,992,347 3,924,547 3,617,086 3,444,349 5.30%
Dividend
30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 113,018 215,285 218,524 203,799 207,560 195,850 184,972 -6.35%
Div Payout % 63.04% 103.32% 99.07% 99.10% 103.37% 106.71% 105.15% -
Equity
30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 5,077,962 4,283,321 4,145,786 3,992,347 3,924,547 3,617,086 3,444,349 5.30%
NOSH 3,424,807 2,945,078 2,945,078 2,945,078 2,939,956 2,931,900 2,922,159 2.13%
Ratio Analysis
30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 34.63% 47.93% 52.00% 52.68% 52.37% 54.22% 55.22% -
ROE 3.53% 4.86% 5.32% 5.15% 5.12% 5.07% 5.11% -
Per Share
30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 15.12 14.76 14.40 13.25 13.04 11.55 10.90 4.45%
EPS 4.67 7.07 7.47 6.98 6.83 6.26 6.02 -3.32%
DPS 3.30 7.31 7.42 6.92 7.06 6.68 6.33 -8.31%
NAPS 1.4827 1.4544 1.4077 1.3556 1.3349 1.2337 1.1787 3.10%
Adjusted Per Share Value based on latest NOSH - 2,945,078
30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 15.12 12.69 12.38 11.40 11.20 9.88 9.30 6.68%
EPS 4.67 6.08 6.44 6.00 5.86 5.36 5.14 -1.26%
DPS 3.30 6.29 6.38 5.95 6.06 5.72 5.40 -6.34%
NAPS 1.4827 1.2507 1.2105 1.1657 1.1459 1.0561 1.0057 5.30%
Price Multiplier on Financial Quarter End Date
30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/09/21 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.40 1.80 1.60 1.72 1.60 1.57 1.36 -
P/RPS 9.26 12.19 11.11 12.98 12.27 13.60 12.47 -3.88%
P/EPS 26.74 25.44 21.36 24.63 23.43 25.08 22.59 2.27%
EY 3.74 3.93 4.68 4.06 4.27 3.99 4.43 -2.23%
DY 2.36 4.06 4.64 4.02 4.41 4.25 4.65 -8.63%
P/NAPS 0.94 1.24 1.14 1.27 1.20 1.27 1.15 -2.65%
Price Multiplier on Announcement Date
30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 09/11/21 02/05/19 03/05/18 03/05/17 27/04/16 29/04/15 29/04/14 -
Price 1.46 1.87 1.65 1.71 1.60 1.66 1.37 -
P/RPS 9.66 12.67 11.46 12.90 12.27 14.38 12.57 -3.44%
P/EPS 27.89 26.43 22.03 24.49 23.43 26.52 22.76 2.74%
EY 3.59 3.78 4.54 4.08 4.27 3.77 4.39 -2.64%
DY 2.26 3.91 4.50 4.05 4.41 4.02 4.62 -9.08%
P/NAPS 0.98 1.29 1.17 1.26 1.20 1.35 1.16 -2.22%

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