[SUNREIT] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
09-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 22.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 175,835 166,235 106,888 151,499 141,515 134,573 130,345 4.06%
PBT 91,972 91,910 41,059 75,809 70,352 70,356 64,766 4.78%
Tax 0 0 0 -6,895 0 0 0 -
NP 91,972 91,910 41,059 68,914 70,352 70,356 64,766 4.78%
-
NP to SH 91,972 91,910 41,059 68,914 70,352 70,356 64,766 4.78%
-
Tax Rate 0.00% 0.00% 0.00% 9.10% 0.00% 0.00% 0.00% -
Total Cost 83,863 74,325 65,829 82,585 71,163 64,217 65,579 3.33%
-
Net Worth 5,017,000 5,053,646 5,077,962 4,283,321 4,145,786 3,992,347 3,876,956 3.49%
Dividend
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - 75,983 69,798 69,798 68,832 -
Div Payout % - - - 110.26% 99.21% 99.21% 106.28% -
Equity
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 5,017,000 5,053,646 5,077,962 4,283,321 4,145,786 3,992,347 3,876,956 3.49%
NOSH 3,424,807 3,424,807 3,424,807 2,945,078 2,945,078 2,945,078 2,904,304 2.22%
Ratio Analysis
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 52.31% 55.29% 38.41% 45.49% 49.71% 52.28% 49.69% -
ROE 1.83% 1.82% 0.81% 1.61% 1.70% 1.76% 1.67% -
Per Share
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 5.13 4.85 3.12 5.14 4.81 4.57 4.49 1.79%
EPS 2.54 2.54 1.05 2.34 2.38 2.38 2.23 1.74%
DPS 0.00 0.00 0.00 2.58 2.37 2.37 2.37 -
NAPS 1.4649 1.4756 1.4827 1.4544 1.4077 1.3556 1.3349 1.24%
Adjusted Per Share Value based on latest NOSH - 3,424,807
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 5.13 4.85 3.12 4.42 4.13 3.93 3.81 4.04%
EPS 2.54 2.54 1.05 2.01 2.05 2.05 1.89 4.01%
DPS 0.00 0.00 0.00 2.22 2.04 2.04 2.01 -
NAPS 1.4649 1.4756 1.4827 1.2507 1.2105 1.1657 1.132 3.49%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 29/09/23 30/09/22 30/09/21 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.46 1.40 1.40 1.80 1.60 1.72 1.60 -
P/RPS 28.44 28.84 44.86 34.99 33.30 37.64 35.65 -2.96%
P/EPS 54.37 52.17 116.78 76.92 66.98 72.00 71.75 -3.62%
EY 1.84 1.92 0.86 1.30 1.49 1.39 1.39 3.80%
DY 0.00 0.00 0.00 1.43 1.48 1.38 1.48 -
P/NAPS 1.00 0.95 0.94 1.24 1.14 1.27 1.20 -2.40%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 16/11/23 17/11/22 09/11/21 02/05/19 03/05/18 03/05/17 27/04/16 -
Price 1.55 1.40 1.46 1.87 1.65 1.71 1.60 -
P/RPS 30.19 28.84 46.78 36.35 34.34 37.42 35.65 -2.19%
P/EPS 57.72 52.17 121.78 79.92 69.07 71.58 71.75 -2.85%
EY 1.73 1.92 0.82 1.25 1.45 1.40 1.39 2.95%
DY 0.00 0.00 0.00 1.38 1.44 1.39 1.48 -
P/NAPS 1.06 0.95 0.98 1.29 1.17 1.26 1.20 -1.63%

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