[SUNREIT] YoY Quarter Result on 31-Mar-2014 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -5.73%
YoY- 5.9%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 134,573 130,345 110,709 108,082 106,448 98,092 82,346 8.52%
PBT 70,356 64,766 56,818 58,480 55,220 47,554 43,732 8.23%
Tax 0 0 0 0 0 0 0 -
NP 70,356 64,766 56,818 58,480 55,220 47,554 43,732 8.23%
-
NP to SH 70,356 64,766 56,818 58,480 55,220 47,554 43,732 8.23%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 64,217 65,579 53,891 49,602 51,228 50,538 38,614 8.83%
-
Net Worth 3,992,347 3,876,956 3,631,936 3,446,518 3,031,931 2,723,474 2,612,383 7.31%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 69,798 68,832 62,705 61,403 56,036 50,240 45,610 7.34%
Div Payout % 99.21% 106.28% 110.36% 105.00% 101.48% 105.65% 104.29% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 3,992,347 3,876,956 3,631,936 3,446,518 3,031,931 2,723,474 2,612,383 7.31%
NOSH 2,945,078 2,904,304 2,943,937 2,924,000 2,720,197 2,686,666 2,682,944 1.56%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 52.28% 49.69% 51.32% 54.11% 51.88% 48.48% 53.11% -
ROE 1.76% 1.67% 1.56% 1.70% 1.82% 1.75% 1.67% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4.57 4.49 3.76 3.70 3.91 3.65 3.07 6.84%
EPS 2.38 2.23 1.93 2.00 2.03 1.77 1.63 6.50%
DPS 2.37 2.37 2.13 2.10 2.06 1.87 1.70 5.68%
NAPS 1.3556 1.3349 1.2337 1.1787 1.1146 1.0137 0.9737 5.66%
Adjusted Per Share Value based on latest NOSH - 2,924,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 3.93 3.81 3.23 3.16 3.11 2.86 2.40 8.55%
EPS 2.05 1.89 1.66 1.71 1.61 1.39 1.28 8.15%
DPS 2.04 2.01 1.83 1.79 1.64 1.47 1.33 7.38%
NAPS 1.1657 1.132 1.0605 1.0063 0.8853 0.7952 0.7628 7.31%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.72 1.60 1.57 1.36 1.52 1.25 1.06 -
P/RPS 37.64 35.65 41.75 36.79 38.84 34.24 34.54 1.44%
P/EPS 72.00 71.75 81.35 68.00 74.88 70.62 65.03 1.70%
EY 1.39 1.39 1.23 1.47 1.34 1.42 1.54 -1.69%
DY 1.38 1.48 1.36 1.54 1.36 1.50 1.60 -2.43%
P/NAPS 1.27 1.20 1.27 1.15 1.36 1.23 1.09 2.57%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 03/05/17 27/04/16 29/04/15 29/04/14 28/05/13 25/04/12 03/05/11 -
Price 1.71 1.60 1.66 1.37 1.62 1.24 1.09 -
P/RPS 37.42 35.65 44.14 37.06 41.40 33.96 35.51 0.87%
P/EPS 71.58 71.75 86.01 68.50 79.80 70.06 66.87 1.13%
EY 1.40 1.39 1.16 1.46 1.25 1.43 1.50 -1.14%
DY 1.39 1.48 1.28 1.53 1.27 1.51 1.56 -1.90%
P/NAPS 1.26 1.20 1.35 1.16 1.45 1.22 1.12 1.98%

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